Team |
previous balance |
profits |
salary |
other profits |
other expenses |
current balance |
difference |
Rank |
2024 ANR |
2025 ANR |
2026 ANR |
2025 inc |
2026 inc |
2025 cut |
2026 cut |
Team |
Baltimore |
43,119,645 |
2,210,955 |
2,239,063 |
|
|
43,091,537 |
(28,108) |
19 |
|
|
|
|
|
|
|
Baltimore |
Cascadian |
56,366,926 |
470,845 |
1,890,750 |
|
|
54,947,021 |
(1,419,905) |
13 |
|
|
|
|
|
|
|
Cascadian |
Chicago |
113,056,403 |
2,129,932 |
1,569,063 |
|
|
113,617,272 |
560,869 |
2 |
|
|
|
|
|
55,000 |
|
Chicago |
Columbus |
44,512,607 |
1,567,595 |
1,195,313 |
|
|
44,884,889 |
372,282 |
18 |
|
|
|
|
|
120,000 |
|
Columbus |
Delmarva |
57,164,418 |
470,845 |
2,471,813 |
1,000,000 |
500,000 |
55,663,450 |
(1,500,968) |
12 |
|
|
|
40,000 |
|
|
|
Delmarva |
Eugene |
36,963,350 |
1,739,580 |
2,010,625 |
|
|
36,692,305 |
(271,045) |
21 |
|
|
|
|
|
|
|
Eugene |
Florida |
79,064,315 |
470,845 |
2,129,063 |
5,000,000 |
|
82,406,097 |
3,341,782 |
4 |
|
|
|
|
|
|
|
Florida |
Fort McMurray |
75,981,898 |
1,697,234 |
2,393,750 |
|
|
75,285,382 |
(696,516) |
7 |
|
|
|
|
|
|
|
Fort McMurray |
Green Bay |
32,971,520 |
2,108,815 |
1,834,063 |
1,500,000 |
|
34,746,272 |
1,774,752 |
23 |
|
|
|
333,333 |
333,333 |
208,000 |
|
Green Bay |
Honolulu |
60,450,513 |
470,845 |
729,188 |
|
508,375 |
59,683,795 |
(766,718) |
11 |
|
|
|
1,000,000 |
1,000,000 |
250,000 |
|
Honolulu |
Houston |
50,446,837 |
470,845 |
2,467,563 |
|
|
48,450,119 |
(1,996,718) |
16 |
|
|
|
|
|
28,000 |
28,000 |
Houston |
Indianapolis |
140,967,263 |
1,883,101 |
1,002,438 |
|
|
141,847,926 |
880,663 |
1 |
|
|
|
|
|
490,000 |
|
Indianapolis |
London |
50,297,929 |
470,845 |
1,820,000 |
|
|
48,948,774 |
(1,349,155) |
15 |
|
|
|
|
|
365,000 |
365,000 |
London |
Los Angeles |
37,538,459 |
470,845 |
2,455,188 |
|
|
35,554,116 |
(1,984,343) |
22 |
|
|
|
|
|
|
|
Los Angeles |
Mexico City |
78,439,372 |
470,845 |
1,759,063 |
|
|
77,151,154 |
(1,288,218) |
6 |
|
|
|
|
|
|
|
Mexico City |
New Jersey |
50,134,084 |
1,526,530 |
840,250 |
|
|
50,820,364 |
686,280 |
14 |
|
|
|
|
|
375,000 |
|
New Jersey |
New York |
66,794,325 |
2,420,458 |
2,125,500 |
|
|
67,089,283 |
294,958 |
9 |
|
|
|
900,000 |
|
175,000 |
|
New York |
Philadelphia |
19,881,254 |
470,845 |
2,727,125 |
|
|
17,624,974 |
(2,256,280) |
24 |
|
|
|
862,318 |
|
61,000 |
|
Philadelphia |
Portland |
94,289,984 |
1,564,682 |
1,471,125 |
|
|
94,383,541 |
93,557 |
3 |
|
|
|
|
|
|
|
Portland |
Richmond |
79,741,176 |
470,845 |
1,108,000 |
|
1,250,000 |
77,854,021 |
(1,887,155) |
5 |
|
|
|
|
|
3,599,000 |
820,000 |
Richmond |
Ruidoso |
67,845,968 |
470,845 |
1,763,750 |
|
|
66,553,063 |
(1,292,905) |
10 |
|
|
|
|
|
882,000 |
|
Ruidoso |
Texas |
43,465,396 |
1,821,913 |
2,264,688 |
|
|
43,022,621 |
(442,775) |
20 |
|
|
|
|
|
370,000 |
370,000 |
Texas |
Vancouver Island |
75,548,858 |
1,929,758 |
1,988,750 |
|
5,000,000 |
70,489,866 |
(5,058,992) |
8 |
|
|
|
|
|
415,000 |
|
Vancouver Island |
Washington |
49,335,661 |
470,845 |
2,449,750 |
|
1,000,000 |
46,356,756 |
(2,978,905) |
17 |
|
|
|
90,909 |
|
800,000 |
|
Washington |
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
sum |
1,504,378,161 |
28,250,693 |
44,705,881 |
7,500,000 |
8,258,375 |
1,487,164,598 |
(17,213,563) |
|
|
|
|
3,226,560 |
1,333,333 |
8,193,000 |
1,583,000 |
|
average |
62,682,423 |
1,177,112 |
1,862,745 |
2,500,000 |
1,651,675 |
61,965,192 |
(717,232) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,305,236 |
112% |
|
|
|
|
|
|
|
|
|
League Account |
64,836,581 |
11,611,035 |
|
|
|
76,447,616 |
11,611,035 |
|
|
|
|
|
|
|
|
|
|
|
3,870,345 |
|
|
|
55,305,236 |
medacct |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(731,617) |
meddiff |
|
|
|
|
|
|
|
|
|
low account |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
high account |
last round at |
Disbursed |
|
|
Total disburse |
|
|
|
2023 actual disburse |
|
|
|
|
|
|
|
|
No Playoffs |
10,095,011 |
10 |
|
100,950,110 |
1 |
10 |
|
8,651,478 |
|
|
|
|
|
|
|
|
First Round Loss |
12,114,013 |
6 |
|
72,684,078 |
1.2 |
7 |
|
10,381,774 |
|
|
|
|
|
|
|
|
Second Round Loss |
14,536,816 |
4 |
|
58,147,264 |
1.44 |
6 |
|
12,458,128 |
|
|
|
|
|
|
|
|
Conf Title Loss |
17,444,179 |
2 |
|
34,888,358 |
1.728 |
3 |
|
14,949,754 |
|
|
|
|
|
|
|
|
OIFLCup Loss |
20,933,015 |
1 |
|
20,933,015 |
2.0736 |
2 |
|
17,939,705 |
|
|
|
|
|
|
|
|
OIFLCup Champ |
25,119,618 |
1 |
|
25,119,618 |
2.48832 |
2 |
|
21,527,646 |
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20% of total cash |
312,722,443 |
|
312,722,443 |
|
31 |
|
|
|
|
|
|
|
|
|
|
|
lg acct post-imb |
(236,274,827) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage |
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
One unit |
10,095,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANR |
760K + 39K (2024) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10% of roster min |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R1 |
13400 |
13400 for 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R2 |
26800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R3 |
40200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Playoff wages R4 |
53600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|