Team	previous balance	profits	salary	tax payment	other profits	other expenses	current balance	difference	Rank	2025 ANR	2026 ANR	2027 ANR	2027 inc	2028 inc	2027 cut	2028 cut	Team
Baltimore	47,208,071				8,091,898	250,000	55,049,969	7,841,898	17								Baltimore
Boston	99,947,412			6,735,794	6,743,248		113,426,454	13,479,042	3						815,000		Boston
Cascadian	69,559,192				6,743,248		76,302,440	6,743,248	11				333,333		60,000		Cascadian
Chattanooga							0	0	23						175,000		Chattanooga
Chicago	135,527,950			2,508,953	9,710,277	580,000	147,167,180	11,639,230	2								Chicago
Columbus	62,531,481				6,743,248	2,400,000	66,874,729	4,343,248	14						90,000		Columbus
Delmarva	83,499,841	1,774,800	1,860,000		13,982,799	2,000,000	95,397,440	11,897,599	6								Delmarva
Eugene	44,749,100				11,652,333		56,401,433	11,652,333	16								Eugene
Florida	78,742,979			(1,883,252)	9,710,277	500,000	86,070,004	7,327,025	10				1,666,666				Florida
Fort McMurray	81,672,604				9,710,277		91,382,881	9,710,277	8								Fort McMurray
Green Bay	28,976,353			(9,871,640)	8,091,898	1,558,000	25,638,611	(3,337,742)	22				2,166,665				Green Bay
Houston	30,525,705	2,169,200	1,922,000	(10,101,152)	16,779,359	1,000,000	36,451,112	5,925,407	21				333,333				Houston
Indianapolis	171,147,042			8,033,914	6,743,248		185,924,204	14,777,162	1								Indianapolis
London	56,548,013			107,395	6,743,248	100,000	63,298,656	6,750,643	15						50,000		London
Los Angeles	45,760,758			(2,964,597)	11,652,333		54,448,494	8,687,736	18								Los Angeles
New York	67,295,456			(3,290,940)	9,710,277	160,000	73,554,793	6,259,337	13						32,000		New York
Philadelphia	34,514,735				6,743,248		41,257,983	6,743,248	20						50,000		Philadelphia
Portland	96,421,650				8,091,898		104,513,548	8,091,898	4								Portland
Richmond	89,428,510				6,743,248		96,171,758	6,743,248	5						59,000		Richmond
Ruidoso	85,860,836			1,829,737	6,743,248		94,433,821	8,572,985	7								Ruidoso
Sioux City							0	0	23								Sioux City
Texas	39,109,406			(197,097)	8,091,898		47,004,207	7,894,801	19								Texas
Vancouver Island	78,397,448				8,091,898	250,000	86,239,346	7,841,898	9								Vancouver Island
Washington	70,303,136			(3,760,073)	8,091,898		74,634,961	4,331,825	12				250,000				Washington
								21
sum	1,597,727,678	3,944,000	3,782,000	(12,852,958)	195,405,304	8,798,000	1,771,644,024	173,916,346					4,749,997	0	1,331,000	0
average	72,623,985	1,972,000	1,891,000	(1,071,080)	8,882,059	879,800	73,818,501	7,246,514
							74,094,877	100%
League Account	320,003,118	1,350,820	666,000		204,811,920	195,405,304	330,094,554	10,091,436
		540,328					74,094,877	medacct
							7,584,462	meddiff
low account
high account	last round at	Disbursed				Total disburse				2024 actual disburse	2023 actual
	No Playoffs	6,784,634	10			67,846,340	1	10		11,464,561	8,651,478
	First Round Loss	8,141,561	6			48,849,366	1.2	7		13,757,473	10,381,774
	Second Round Loss	9,769,873	4			39,079,492	1.44	6		16,508,968	12,458,128
	Conf Title Loss	11,723,848	2			23,447,696	1.728	3		19,810,761	14,949,754
	OIFLCup Loss	14,068,617	1			14,068,617	2.0736	2		23,772,914	17,939,705
	OIFLCup Champ	16,882,340	1			16,882,340	2.48832	2		28,527,496	21,527,646
			24
		10% of total cash	210,173,858			210,173,851		31
		lg acct post-imb	119,920,696
						Percentage	1.2
		One unit	6,784,634
ANR	800K + 41K (2025)
		10% of roster min
Playoff wages R1	#REF!	#REF!
Playoff wages R2	#REF!
Playoff wages R3	#REF!
Playoff wages R4	#REF!