Team previous balance profits salary other profits other expenses current balance difference Rank 2018ANR 2019ANR 2020ANR Loan With Interest Weeks/Hole 2020 inc 2021 inc 2020 cut 2021 cut Team
Baltimore 49,762,566   80,000     49,682,566 (80,000) 1       0 0           Baltimore
Chicago 35,213,309         35,213,309 0 3       0 0       300,000   Chicago
D.C. 17,599,511         17,599,511 0 15       0 0   1,500,000       D.C.
Delmarva 21,083,188       2,750,000 18,333,188 (2,750,000) 13       0 0           Delmarva
Eugene (6,148,818)         (6,148,818) 0 26       6,148,818 6,179,562           Eugene
Fort McMurray 49,300,405         49,300,405 0 2       0 0           Fort McMurray
Fort Worth 28,698,933         28,698,933 0 7       0 0           Fort Worth
Houston 35,379,304     1,500,000 8,000,000 28,879,304 (6,500,000) 6       0 0           Houston
Huntington 22,765,300         22,765,300 0 10       0 0       310,000   Huntington
Indianapolis 18,849,339       600,000 18,249,339 (600,000) 14       0 0           Indianapolis
London 18,994,644     250,000   19,244,644 250,000 12       0 0           London
Los Angeles 21,585,629         21,585,629 0 11       0 0           Los Angeles
Mexico City 2,308,962     1,000,000   3,308,962 1,000,000 23       0 0           Mexico City
New York 841,384     7,600,000   8,441,384 7,600,000 20       0 0           New York
Ohio 13,934,717         13,934,717 0 17       0 0           Ohio
Omaha 1,957,098         1,957,098 0 24       0 0   66,666       Omaha
Philadelphia 203,037         203,037 0 25       0 0       2,637,391   Philadelphia
Portland 26,088,049         26,088,049 0 9       0 0           Portland
Ruidoso 16,078,636         16,078,636 0 16       0 0           Ruidoso
Sacramento 3,717,169         3,717,169 0 22       0 0           Sacramento
San Antonio 29,355,369         29,355,369 0 5       0 0           San Antonio
San Francisco 29,764,583         29,764,583 0 4       0 0           San Francisco
Seattle 9,995,083         9,995,083 0 19       0 0   500,000       Seattle
Texas 10,898,491         10,898,491 0 18       0 0           Texas
Vancouver Island 4,835,424     1,000,000   5,835,424 1,000,000 21       0 0   916,664   166,666   Vancouver Island
Wisconsin 26,767,733         26,767,733 0 8       0 0       130,000   Wisconsin
4
sum 489,829,045 0 80,000 11,350,000 11,350,000 489,749,045 (80,000) $6,148,818 $30,744 2,983,330 0 3,544,057 0
average 18,839,579 #DIV/0! 80,000 2,270,000 3,783,333 18,836,502 (3,077) 8% 0.0%
18,291,264 103%
League Account 81,453,732 0 81,453,732 0
                     -   18,291,264 medacct ANR:  $570K + $29K/win
0 meddiff
low account
high account last round at Disbursed Total disburse 2018 actual disburse
No Playoffs 2,424,907 12 29,098,884 1 12 2,359,226
First Round Loss 2,909,888 6 17,459,328 1.2 7 2,831,071
Second Round Loss 3,491,866 4 13,967,464 1.44 6 3,397,285
Conf Title Loss 4,190,239 2 8,380,478 1.728 3 4,076,743
OIFLCup Loss 5,028,287 1 5,028,287 2.0736 2 4,892,091
OIFLCup Champ 6,033,945 1 6,033,945 2.48832 2 5,870,509
26
14% of total cash 79,968,389 79,968,386 33
lg acct post-imb 1,485,343
Percentage 1.2
One unit 2,424,907