2026 Luxury Tax W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 cutpenalty % bonuses % TEAM sum of salaries Total Salary 16 gm avg overline avg/over over cap $paid TEAM %pd under cut %rcv $ recv net effect TEAM Bank Account Bank after tax Week 1 change post-camp change PY change SALARY
Green Bay 3,973,688 3,973,688 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 3,992,438 40,000 0.2% 5,533,334 33.1% Green Bay 63,841,508 69,414,842 4,338,428 28,435,498 1,777,219 49,425,646 42,653,247 Green Bay 29.9% -38,967,084 -108% 0 (42,653,247) Green Bay 22,862,547 (19,790,700) (42,984,009) 330,762 (41,236,497) (1,416,750) (9,871,640) (32,781,607)         3,992,438
Portland 3,908,000 3,908,000 3,908,000 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 3,918,563 50,000 0.3% 0.0% Portland 62,665,319 62,715,319 3,919,707 21,735,975 1,358,498 42,726,123 32,603,963 Portland 22.8% -32,267,561 -90% 0 (32,603,963) Portland 108,016,346 75,412,383 (33,122,496) 518,533 (31,688,496) (915,467) 0 (32,603,963)         3,918,563
Delmarva 3,705,500 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 3,716,063 300,000 1.6% 0.0% Delmarva 59,446,445 59,746,445 3,734,153 18,767,101 1,172,944 39,757,249 28,150,652 Delmarva 19.7% -29,298,687 -81% 0 (28,150,652) Delmarva 99,241,337 71,090,685 (28,637,496) 486,844 (30,278,496) 2,127,844 0 (28,150,652)         3,716,063
Los Angeles 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 3,391,063 67,600 0.4% 0.0% Los Angeles 54,257,008 54,324,608 3,395,288 13,345,264 834,079 34,335,412 20,017,896 Los Angeles 14.0% -23,876,850 -66% 0 (20,017,896) Los Angeles 62,546,374 42,528,478 (20,742,408) 724,512 (21,488,496) 1,470,600 (2,964,597) (17,053,299)         3,391,063
Houston 2,971,875 2,971,875 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 2,958,625 250,550 1.3% 5,166,667 30.9% Houston 47,364,500 52,781,717 3,298,857 11,802,373 737,648 32,792,521 17,703,560 Houston 12.4% -22,333,959 -62% 0 (17,703,560) Houston 38,172,555 20,468,995 (18,640,697) 937,137 (17,386,697) (316,863) (10,101,152) (7,602,408)         2,958,625
New York 2,178,625 2,189,188 2,511,563 2,511,563 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,522,125 2,394,000 12.5% 0.0% New York 39,656,439 42,050,439 2,628,152 1,071,095 66,943 22,061,243 1,606,643 New York 1.1% -11,602,681 -32% 0 (1,606,643) New York 77,121,084 75,514,441 0 (1,606,643) 0 (1,606,643) (3,290,940) 1,684,297         2,522,125
Vancouver Island 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 2,567,500 0.0% 0.0% Vancouver Island 41,080,000 41,080,000 2,567,500 100,656 6,291 21,090,804 150,984 Vancouver Island 0.1% -10,632,242 -30% 0 (150,984) Vancouver Island 93,800,649 93,649,665 (875,496) 724,512 0 (150,984) 0 (150,984)         2,567,500
Florida 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 2,356,063 1,515,000 7.9% 1,666,667 10.0% Florida 37,697,008 40,878,675 2,554,917 -100,669 -6,292 20,889,479 0 Florida 0.0% -10,430,917 -29% 0 0 Florida 92,323,333 92,323,333 (573,509) 573,509 (858,497) 858,497 (1,883,252) 1,883,252         2,356,063
Texas 2,433,063 2,433,063 2,461,813 2,461,813 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 2,448,063 1,185,000 6.2% 0.0% Texas 39,166,508 40,351,508 2,521,969 -627,836 -39,240 20,362,312 0 Texas 0.0% -9,903,750 -27% 0 0 Texas 57,399,175 57,399,175 0 0 (2,864,508) 2,864,508 (197,097) 197,097         2,448,063
Richmond 2,168,313 2,168,313 2,168,313 2,211,000 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 2,300,938 1,747,201 9.1% 0.0% Richmond 36,327,195 38,074,396 2,379,650 -2,904,948 -181,559 18,085,200 0 Richmond 0.0% -7,626,638 -21% 0 0 Richmond 103,645,156 103,645,156 0 0 0 0 0 0         2,300,938
Ruidoso 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 2,363,438 0.0% 0.0% Ruidoso 37,815,008 37,815,008 2,363,438 -3,164,336 -197,771 17,825,812 0 Ruidoso 0.0% -7,367,250 -20% 0 0 Ruidoso 106,620,506 106,620,506 0 0 0 0 1,829,737 (1,829,737)         2,363,438
Philadelphia 2,147,313 2,147,313 2,025,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 2,050,438 3,533,000 18.5% 400,000 2.4% Philadelphia 32,975,758 36,908,758 2,306,797 -4,070,586 -254,412 16,919,562 0 Philadelphia 0.0% -6,461,000 -18% 0 0 Philadelphia 46,669,503 46,669,503 0 0 0 0 0 0         2,050,438
Tokyo 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 2,279,875 0.0% 250,700 1.5% Tokyo 36,478,000 36,728,700 2,295,544 -4,250,644 -265,665 16,739,504 0 Tokyo 0.0% -6,280,942 -17% 0 0 Tokyo 49,748,534 49,748,534 0 0 0 0 0 0         2,279,875
Cascadian 2,235,313 2,235,313 2,235,313 2,235,313 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 2,172,813 566,938 3.0% 333,333 2.0% Cascadian 35,015,008 35,915,279 2,244,705 -5,064,065 -316,504 15,926,083 0 Cascadian 0.0% -5,467,521 -15% 0 0 Cascadian 86,190,264 86,190,264 0 0 0 0 0 0         2,172,813
Chicago 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 1,837,750 422,000 2.2% 1,100,000 6.6% Chicago 29,404,000 30,926,000 1,932,875 -10,053,344 -628,334 10,936,804 0 Chicago 0.0% -478,242 -1% 0 0 Chicago 149,332,211 149,332,211 0 0 0 0 2,508,953 (2,508,953)         1,837,750
Fort McMurray 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 1,918,375 0.0% 0.0% Fort McMurray 30,694,000 30,694,000 1,918,375 -10,285,344 -642,834 10,704,804 0 Fort McMurray 0.0% -246,242 -1% 0 0 Fort McMurray 101,103,995 101,103,995 0 0 376,922 (376,922) 0 0         1,918,375
Washington 1,630,313 1,630,313 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,736,563 1,829,500 9.6% 1,250,000 7.5% Washington 27,572,508 30,652,008 1,915,751 -10,327,336 -645,459 10,662,812 0 Washington 0.0% -204,250 -1% 0 0 Washington 82,538,687 82,538,687 4,248,670 (4,248,670) 0 0 (3,760,073) 3,760,073         1,736,563
Baltimore 2,153,813 2,153,813 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563 1,852,563   0.0%   0.0% Baltimore 30,243,508 30,243,508 1,890,219 -10,735,836 -670,990 10,254,312 0 Baltimore 0.0% 204,250 1% 810,358 810,358 Baltimore 74,349,662 75,160,020 0 810,358 0 810,358 0 810,358         1,852,563
London 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 1,825,938 415,000 2.2% 0.0% London 29,215,008 29,630,008 1,851,876 -11,349,336 -709,334 9,640,812 0 London 0.0% 817,750 2% 3,244,408 3,244,408 London 73,941,775 77,186,183 2,152,651 1,091,757 1,692,803 1,551,605 107,395 3,137,013         1,825,938
Columbus 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,656,188 1,110,000 5.8% 0.0% Columbus 26,499,008 27,609,008 1,725,563 -13,370,336 -835,646 7,619,812 0 Columbus 0.0% 2,838,750 8% 11,262,690 11,262,690 Columbus 81,241,201 92,503,891 10,330,360 932,330 11,996,783 (734,093) 0 11,262,690         1,656,188
Chattanooga 1,579,375 1,579,375 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,598,125 1,251,750 6.5% 0.0% Chattanooga 25,532,500 26,784,250 1,674,016 -14,195,094 -887,193 6,795,054 0 Chattanooga 0.0% 3,663,508 10% 14,534,902 14,534,902 Chattanooga 13,913,862 28,448,764 17,031,177 (2,496,275) 12,264,420 2,270,482 6,426,480 8,108,422         1,598,125
Sioux City 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 463,000 2.4% 0.0% Sioux City 22,048,000 22,511,000 1,406,938 -18,468,344 -1,154,272 2,521,804 0 Sioux City 0.0% 7,936,758 22% 31,488,945 31,488,945 Sioux City 17,621,362 49,110,307 30,958,773 530,172 37,814,812 (6,325,867) 6,426,480 25,062,465         1,378,000
Boston 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,186,188 1,998,000 10.4% 1,000,000 6.0% Boston 18,979,008 21,977,008 1,373,563 -19,002,336 -1,187,646 1,987,812 0 Boston 0.0% 8,470,750 24% 33,607,548 33,607,548 Boston 123,877,177 157,484,725 33,119,501 488,047 26,284,163 7,323,385 6,735,794 26,871,754         1,186,188
Indianapolis 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813 1,147,813   0.0%   0.0% Indianapolis 18,365,008 18,365,008 1,147,813 -22,614,336 -1,413,396 1,624,188 0 Indianapolis 0.0% 12,082,750 34% 47,938,093 47,938,093 Indianapolis 198,244,446 246,182,539 47,734,980 203,113 55,371,785 (7,433,692) 8,033,914 39,904,179         1,147,813
$2,291,391 $2,292,271 $2,294,709 $2,297,969 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 $2,298,980 19,138,539 16,700,701 TAX LINE $918,177,492 $2,391,087 $9,792,487 $116,210,085 142,886,945 $7,144,347 cut line 142,886,944 (1)         2,298,980
MIN MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX MAX 797,439 A 695,863 40,979,338 $38,257,396 $2,301,171 5,953,623 $297,681 30,447,758 $3.97 avg - recipients
2.08% 1.82% $36,818,729 $824,692 297,681 sum med - recipients
% of "cap" 191% 36,014,516 med - all
838,469 M 1,100,000 Projected league minimum for 2027 $191,000 spread pay/rec
2026 league minimum $169,000 10,836,492
20% Raise on PY Minimum $203,000
average 2,561,209
16-week 40,979,344
Annual avg player salary (30 players/tm) $1,275,247
Multiplier for League Min 15%
Multiplier for League Min $191,000