2012-13 League Finances & Cap Figures [READ]

[Omri - NOH]

New Orleans Hornets

2012/2013 Season:
Expanses:
- Team Salaries: $61,156,489 x 1.4 = $85,619,084.6
- Total Luxury Tax: N/A
TOTAL EXPENSES = $85,619,084.6

Revenues:
- YBDTOYWP Checklist: $32,000,000
- 38 wins: $38,000,000
- TOTAL REVENUE = $70,000,000

2012/2013 Loss = ($15,619,084.6)

---------------------------------------------------------------------------------------------------------------------------------------------

2011/2012 Season:
Expenses:
- Team Salaries: $58,954,700 x 1.75 = $103,170,725
- Total Luxury Tax: N/A
TOTAL EXPENSES = $103,170,725

Revenues:
- Activity Points Revenue Checklist: $62,000,000
- 27 wins: $27,000,000
- TOTAL REVENUE = $89,000,000

2011/2012 Loss = ($14,170,725)

[Chris D.]

Sacramento Kings

Year 1

Expenses

Team Salaries: $59,785,039 x 1.75 = $104,623,818.25

Revenue

Activity Points Checklist: $62 million
53 Wins: $53 million
Eliminated in Conference Finals: $10 million
All Star Game Starter (Yao Ming): $2 million
All Star Game MVP (Yao Ming): $2 million
2 All NBA Second Team (Yao Ming and Dwayne Wade): $10 million
All Defensive First Team (Wade): $5 million
All Rookie Second Team (Kemba Walker): $2 million
Executive of the Year: $12 million

Total Revenue: $158,000,000
Less Expenses: $104,623,818.25

Net Gain: $53,376,181.75

Year 2


Expenses

Team Salaries: $64,384,213 x 1.4 = $90,137,898

Revenue

Activity Points Checklist: $32.5 million
51 Wins: $51 million
Eliminated in Conference Finals: $10 million
All-Star Game Starter (Yao Ming): $2 million
All-Defensive Second Team (Dwayne Wade): $2 million
Bobcats Penalty: $208,546

Total Revenue: $97,708,546 million
Less Expenses: $90,137,898

Net Gain: $7,570,648


Total Profit: $60,946,829.75

[Danial.Hyder]

Denver Nuggets

2011/2012

Expenses
Team Salary: $58,589,475 x 1.75 = $102,531,581.25
Luxury Tax: N/A
Transactions sending cash to another team: N/A

Total Expenses= $102,531,581.25

Revenues
Activity Points Checklist: $62,000,000
39 wins : $39,000,000
League MVP(Chris Paul): $15,000,000
All-NBA First Team(Chris Paul): $10,000,000
All-Star Game Starter (Chris Paul): $2,000,000

Total Revenue: $128,000,000


2011/2012 NET GAIN: $25,468,418.75

Denver Nuggets

Expenses
Team Salaries: $59,348,073 x 1.4= $83,087,302.20

Revenues
Activity Points Revenue Checklist: $26,000,000
32 Wins: $32,000,000

TOTAL REVENUE = $58,000,000

2010-2011 Net Loss = $25,087,302.20

[Aman Singh]

Philadelphia

-

2011/2012 Net Loss: 11 545 815.5



Expenses
- Team Salaries: $67,034,301 x 1.4 = $93 848 021.40
- Total Luxury Tax: N/A
TOTAL EXPENSES = $93 848 021.40

Revenues
- Activity Points Revenue Checklist: $32,000,000
- 39 wins: $39,000,000
- Eliminated in Quarterfinals = $2,500,000
-All NBA Third Team:2,000,000
TOTAL REVENUES: 75 500 000

2012/2013 Net Loss: 18 348 021.40

[aman.smagh]

Chicago Bulls
Aman Smagh

2011-2012

Expenses
Team Salary: 61548279 x 1.75 = 107 709 488.30
Luxury Tax: N/A
Total Expenses: 107 709 488.30

Revenues
Activity Points Checklist: 62 000 000
45 Wins : 45 000 000
Eliminated Quarter Finals: 2 500 000
All NBA Second Team: 5 000 000

Net:$6,790,511.75

Chicago Bulls
Aman Smagh

2012-2013

Expenses
Team Salary: $80 641 187.20
Luxury Tax: N/A
Total Expenses: $80 641 187.20

Revenues
Activity Points Checklist: 14 000 000
37 Wins : 37 000 000
Total Revenues: 52 000 000

Net loss: 29 641 187. 20

[gagan.tagerh]

Utah Jazz
Gagan Tagerh

2011-2012

Expenses
Team Salary: $60,032,069 x 1.75 = 105,056,120.80
Luxury Tax: N/A
Total Expenses: 105,056,120.80

Revenues
Activity Points Checklist: 49 000 000
31 Wins : 31 000 000

Net Loss: (25,056,120.80)

[Simer.Sidhu]

Washington Wizards
Simer Sidhu

2011-2012

Expenses
Team Salary: 101,500,000
Luxury Tax: N/A
Total Expenses: 101,500,000

Revenues
Activity Points Checklist: 37 000 000
33 Wins : 33 000 000
All Rookie First Team : 2 000 000
Total Revenues: 72 000 000

Net Loss: (29 500,000)

[Varun Jacob]

2011-12:

Expenses
-Under the $58,000,000 floor, you still pay $101,500,000 for Team Salaries

TOTAL EXPENSES = $101,500,000

Revenues
- Activity Points Revenue Checklist = $39,000,000
- $1,000,000 x 34 wins = 34,000,000
- Eliminated in Conference Finals = $10,000,000
- Rookie of the Year (Enes Kanter) = $10,000,000
- All Rookie First Team (Enes Kanter) = $5,000,000

Total Revenue = $98,000,0000

2011-2012 Net Loss = $3,500,000

New Jersey Nets

Expenses
Team Salaries: $55,000,000 x 1.4 = $77,000,000
Transactions sending cash to another team: $480,055

TOTAL EXPENSES = $77,480,055

Revenues
Activity Points Revenue Checklist: $29,000,000
34 Wins: $34,000,000
Rookie Game Starter: $2,000,000
All NBA Third Team: $2,000,000

TOTAL REVENUE = $67,000,000

2010-2011 Net Loss = $(10,480,055)

[Lukasz.Wicher]

San Antonio Spurs
Lukasz W

Expenses
-Team Salaries: $69 182 088x1.75 = $121 068 654
- Total Luxury Tax: N/A
-Transactions sending cash to another team: N/A
Total Expenses: 121 068 654

Revenues
- Complete the Activity Points Revenue Checklist: $45 000 000
- $1,000,000 x 40 # of wins each season: $40 000 000
Total Revenues: 85 000 000

Net Loss: (36 068 654)

[Zack.honarvar]

Expenses
- Team Salaries= $106,050,777.00

- Total Luxury Tax N/A
- Transactions sending cash to another team = N/A

Revenues
- Complete the Activity Points Revenue Checklist: $57,000,000
- $1,000,000 x # of wins each season = $33 000 000
- All Rookie First Team (Derrick Williams) = $5,000,000

Loss ($11,050,777.00)

2012-13:

Expenses
- Did not make cap floor: Pay $5,839,296
- Team Salaries: