Team |
previous balance |
profits |
salary |
other profits |
other expenses |
current balance |
difference |
Rank |
2023 ANR |
2024 ANR |
2025 ANR |
2024 inc |
2025 inc |
2024 cut |
2025 cut |
Team |
Baltimore |
24,712,582 |
|
|
|
|
24,712,582 |
0 |
19 |
|
|
|
|
|
|
|
Baltimore |
Chicago |
89,255,064 |
|
|
|
|
89,255,064 |
0 |
2 |
|
|
|
50,000 |
|
|
|
Chicago |
Columbus |
27,963,287 |
|
|
|
|
27,963,287 |
0 |
18 |
|
|
|
|
|
526,000 |
120,000 |
Columbus |
Dallas |
9,718,254 |
|
|
|
|
9,718,254 |
0 |
24 |
|
|
|
|
|
47,000 |
|
Dallas |
Delmarva |
68,970,894 |
|
|
|
|
68,970,894 |
0 |
6 |
|
|
|
40,000 |
40,000 |
54,000 |
|
Delmarva |
Dublin |
19,641,927 |
|
|
|
|
19,641,927 |
0 |
20 |
|
|
|
|
|
442,000 |
375,000 |
Dublin |
Eugene |
18,455,336 |
|
|
|
|
18,455,336 |
0 |
21 |
|
|
|
|
|
|
|
Eugene |
Florida |
71,026,673 |
|
|
|
|
71,026,673 |
0 |
4 |
|
|
|
|
|
|
|
Florida |
Fort McMurray |
69,671,790 |
|
|
|
|
69,671,790 |
0 |
5 |
|
|
|
|
|
|
|
Fort McMurray |
Green Bay |
16,598,468 |
|
|
|
|
16,598,468 |
0 |
22 |
|
|
|
|
|
49,000 |
|
Green Bay |
Houston |
31,395,424 |
2,784,600 |
1,440,000 |
|
|
32,740,024 |
1,344,600 |
14 |
|
|
|
|
|
|
|
Houston |
Indianapolis |
107,702,194 |
|
|
|
|
107,702,194 |
0 |
1 |
|
|
|
|
|
|
|
Indianapolis |
London |
36,737,936 |
|
|
|
|
36,737,936 |
0 |
12 |
|
|
|
|
|
791,000 |
|
London |
Los Angeles |
29,727,445 |
|
|
|
|
29,727,445 |
0 |
16 |
|
|
|
|
|
30,000 |
|
Los Angeles |
Mexico City |
62,353,783 |
|
|
|
|
62,353,783 |
0 |
7 |
|
|
|
|
|
123,000 |
|
Mexico City |
New York |
45,909,322 |
|
|
|
|
45,909,322 |
0 |
11 |
|
|
|
899,999 |
900,000 |
|
|
New York |
Philadelphia |
13,854,195 |
|
|
|
|
13,854,195 |
0 |
23 |
|
|
|
862,319 |
862,318 |
|
|
Philadelphia |
Portland |
71,692,055 |
|
|
|
|
71,692,055 |
0 |
3 |
|
|
|
|
|
73,000 |
|
Portland |
Richmond |
61,156,799 |
|
|
|
|
61,156,799 |
0 |
8 |
|
|
|
|
|
605,000 |
310,000 |
Richmond |
Ruidoso |
46,244,059 |
|
|
|
|
46,244,059 |
0 |
10 |
|
|
|
|
|
440,000 |
390,000 |
Ruidoso |
Seattle |
28,528,871 |
|
|
|
|
28,528,871 |
0 |
17 |
|
|
|
|
|
|
|
Seattle |
Texas |
35,735,140 |
|
|
|
|
35,735,140 |
0 |
13 |
|
|
|
|
|
|
|
Texas |
Vancouver Island |
48,115,050 |
|
|
|
|
48,115,050 |
0 |
9 |
|
|
|
|
|
415,000 |
415,000 |
Vancouver Island |
Washington |
29,148,929 |
3,403,400 |
1,440,000 |
|
|
31,112,329 |
1,963,400 |
15 |
|
|
|
100,909 |
90,909 |
|
|
Washington |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
sum |
1,064,315,477 |
6,188,000 |
2,880,000 |
0 |
0 |
1,067,623,477 |
3,308,000 |
|
|
|
|
1,953,227 |
1,893,227 |
3,595,000 |
1,610,000 |
|
average |
44,346,478 |
3,094,000 |
1,440,000 |
#DIV/0! |
#DIV/0! |
44,484,312 |
137,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,236,538 |
123% |
|
|
|
|
|
|
|
|
|
League Account |
271,552,768 |
847,756 |
|
|
|
272,400,524 |
847,756 |
|
|
|
|
|
|
|
|
|
|
|
847,756 |
|
|
|
36,236,538 |
medacct |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
meddiff |
|
|
|
|
|
|
|
|
|
low account |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
high account |
last round at |
Disbursed |
|
|
Total disburse |
|
|
|
2021 actual disburse |
|
|
|
|
|
|
|
|
No Playoffs |
8,651,478 |
10 |
|
86,514,780 |
1 |
10 |
|
5,044,796 |
|
|
|
|
|
|
|
|
First Round Loss |
10,381,774 |
6 |
|
62,290,644 |
1.2 |
7 |
|
6,053,755 |
|
|
|
|
|
|
|
|
Second Round Loss |
12,458,128 |
4 |
|
49,832,512 |
1.44 |
6 |
|
7,264,506 |
|
|
|
|
|
|
|
|
Conf Title Loss |
14,949,754 |
2 |
|
29,899,508 |
1.728 |
3 |
|
8,717,407 |
|
|
|
|
|
|
|
|
OIFLCup Loss |
17,939,705 |
1 |
|
17,939,705 |
2.0736 |
2 |
|
10,460,889 |
|
|
|
|
|
|
|
|
OIFLCup Champ |
21,527,646 |
1 |
|
21,527,646 |
2.48832 |
2 |
|
12,553,067 |
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20% of total cash |
268,004,800 |
|
268,004,795 |
|
31 |
|
|
|
|
|
|
|
|
|
|
|
lg acct post-imb |
4,395,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage |
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
One unit |
8,651,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANR |
724K+37K (2023) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3% raise annual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R1 |
12000 |
12000 is 2023# |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R2 |
24000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R3 |
36000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R4 |
48000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|