Team	previous balance	profits	salary	other profits	other expenses	current balance	difference	Rank	2019 ANR	2020 ANR	2021 ANR	Loan	With Interest	Weeks/Hole	2020 inc	2021 inc	2020 cut	2021 cut	Team
Baltimore	55,472,566					55,472,566	0	2				0	0						Baltimore
Chicago	42,103,309					42,103,309	0	3				0	0				300,000		Chicago
D.C.	23,489,511					23,489,511	0	14				0	0		1,500,000				D.C.
Delmarva	20,629,588					20,629,588	0	16				0	0		90,000	89,999	265,600		Delmarva
Eugene	141,182					141,182	0	26				0	0						Eugene
Fort McMurray	55,590,405					55,590,405	0	1				0	0						Fort McMurray
Fort Worth	34,988,933					34,988,933	0	6				0	0						Fort Worth
Houston	29,094,304				26,800	29,067,504	(26,800)	9				0	0						Houston
Huntington	29,055,300					29,055,300	0	10				0	0				310,000		Huntington
Indianapolis	25,139,339					25,139,339	0	12				0	0						Indianapolis
London	25,109,644					25,109,644	0	13				0	0						London
Los Angeles	27,847,629					27,847,629	0	11				0	0						Los Angeles
Mexico City	10,098,962					10,098,962	0	23				0	0						Mexico City
New York	16,231,384					16,231,384	0	20				0	0						New York
Ohio	20,224,717					20,224,717	0	17				0	0						Ohio
Omaha	8,247,098					8,247,098	0	25				0	0		66,666				Omaha
Philadelphia	11,965,437				130,000	11,835,437	(130,000)	22				0	0				2,711,391		Philadelphia
Portland	31,778,049					31,778,049	0	8				0	0						Portland
Ruidoso	22,368,636					22,368,636	0	15				0	0						Ruidoso
Sacramento	9,907,169					9,907,169	0	24				0	0						Sacramento
San Antonio	36,395,369					36,395,369	0	4				0	0						San Antonio
San Francisco	36,054,583					36,054,583	0	5				0	0						San Francisco
Seattle	16,285,083					16,285,083	0	19				0	0		500,000				Seattle
Texas	16,688,491					16,688,491	0	18				0	0						Texas
Vancouver Island	12,125,424					12,125,424	0	21				0	0		916,664		166,666		Vancouver Island
Wisconsin	33,057,733					33,057,733	0	7				0	0				130,000		Wisconsin
							0
sum	650,089,845	0	0	0	156,800	649,933,045	(156,800)					$0	$0		3,073,330	89,999	3,883,657	0
average	25,003,456	#DIV/0!	#DIV/0!	#DIV/0!	78,400	24,997,425	(6,031)					0%	0.0%
						24,299,578	103%
League Account	98,952,512	0				98,952,512	0
		-				24,299,578	medacct						ANR:  $570K + $29K/win
						0	meddiff
low account
high account	last round at	Disbursed			Total disburse				2018 actual disburse
	No Playoffs	3,179,217	12		38,150,604	1	12		2,359,226
	First Round Loss	3,815,060	6		22,890,360	1.2	7		2,831,071
	Second Round Loss	4,578,072	4		18,312,288	1.44	6		3,397,285
	Conf Title Loss	5,493,687	2		10,987,374	1.728	3		4,076,743
	OIFLCup Loss	6,592,424	1		6,592,424	2.0736	2		4,892,091
	OIFLCup Champ	7,910,909	1		7,910,909	2.48832	2		5,870,509
			26
		14% of total cash	104,843,978		104,843,959		33
		lg acct post-imb	(5,891,466)
					Percentage	1.2
		One unit	3,179,217