
Filter Tips
Priority | Type | Description |
---|---|---|
1 | | or OR | Logical "or" (Vertical bar). Filter the column for content that matches text from either side of the bar |
2 | && or AND | Logical "and". Filter the column for content that matches text from either side of the operator. |
3 | /\d/ | Add any regex to the query to use in the query ("mig" flags can be included /\w/mig ) |
4 | < <= >= > | Find alphabetical or numerical values less than or greater than or equal to the filtered query |
5 | ! or != | Not operator, or not exactly match. Filter the column with content that do not match the query. Include an equal (= ), single (' ) or double quote (" ) to exactly not match a filter. |
6 | " or = | To exactly match the search query, add a quote, apostrophe or equal sign to the beginning and/or end of the query |
7 | - or to | Find a range of values. Make sure there is a space before and after the dash (or the word "to") |
8 | ? | Wildcard for a single, non-space character. |
8 | * | Wildcard for zero or more non-space characters. |
9 | ~ | Perform a fuzzy search (matches sequential characters) by adding a tilde to the beginning of the query |
10 | text | Any text entered in the filter will match text found within the column |
Capacity | Ticket Price | Attendance | Attendance PCT | Income | Expenses | Estimate | Team Total Estimate | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
# | Team | Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury | Home Games Left | Average Attendance - % | Average Income per Game | Year to Date Revenue | Capacity | Team Popularity | Players Total Salaries | Players Total Average Salaries | Special Salary Cap Value | Year To Date Expenses | Salary Cap Per Days | Salary Cap To Date | Players In Salary Cap | Players Out of Salary Cap | Luxury Taxe Total | Estimated Season Revenue | Remaining Season Days | Expenses Per Days | Estimated Season Expenses | Estimated Season Expenses | Estimated Season Salary Cap | Over Minimum Salary Cap of 50,000,000$ | Maximum Salary Cap | Available Salary Cap | Current Bank Account | Projected Bank Account |
1 | ![]() | 8500 | 5000 | 4500 | 5000 | 2000 | 100 | 80 | 48 | 30 | 175 | 291417 | 190000 | 148453 | 152432 | 68270 | 90.22% | 100.00% | 86.81% | 80.23% | 89.83% | 3 | 22383 - 89.53% | 1,789,149$ | 67,987,654$ | 25000 | 100 | 48,255,000$ | 27,100,000$ | 0$ | 52,012,023$ | 272,627$ | 49,164,573$ | 21 | 4 | 0$ | 5,367,446$ | 9 | 289,576$ | 2,606,184$ | 2,699,333$ | 51,618,216$ | 1,618,216$ | 85,000,000$ | 33,381,784$ | 284,942,572$ | 287,610,685$ |
2 | ![]() | 8000 | 5000 | 4000 | 3000 | 2000 | 120 | 80 | 50 | 35 | 150 | 226787 | 189825 | 142710 | 114000 | 70290 | 74.60% | 99.91% | 93.89% | 100.00% | 92.49% | 3 | 19569 - 88.95% | 1,686,038$ | 64,069,440$ | 22000 | 100 | 58,675,001$ | 24,075,000$ | 0$ | 62,133,137$ | 331,497$ | 60,234,838$ | 22 | 3 | 0$ | 5,058,114$ | 9 | 342,797$ | 3,085,173$ | 3,177,559$ | 63,218,311$ | 13,218,311$ | 85,000,000$ | 21,781,689$ | 113,718,632$ | 115,599,187$ |
3 | ![]() | 8000 | 7000 | 4000 | 2000 | 2000 | 105 | 85 | 60 | 50 | 180 | 310512 | 188169 | 127524 | 80000 | 74183 | 97.04% | 67.20% | 79.70% | 100.00% | 92.73% | 1 | 19510 - 84.82% | 1,840,063$ | 73,602,505$ | 23000 | 100 | 82,449,501$ | 24,800,000$ | 0$ | 80,823,487$ | 465,816$ | 76,077,696$ | 22 | 0 | 0$ | 1,840,063$ | 9 | 494,065$ | 4,446,585$ | 4,540,329$ | 80,270,040$ | 30,270,040$ | 85,000,000$ | 4,729,960$ | 144,462,124$ | 141,761,858$ |
4 | ![]() | 8000 | 7000 | 4000 | 4000 | 2000 | 99 | 78 | 65 | 50 | 199 | 301007 | 231935 | 116763 | 104929 | 59677 | 99.02% | 87.19% | 76.82% | 69.03% | 78.52% | 3 | 21429 - 85.72% | 1,910,589$ | 72,602,391$ | 25000 | 100 | 81,800,001$ | 16,415,000$ | 0$ | 82,911,156$ | 462,147$ | 80,063,713$ | 21 | 2 | 0$ | 5,731,768$ | 9 | 479,096$ | 4,311,864$ | 4,406,014$ | 84,223,036$ | 34,223,036$ | 85,000,000$ | 776,964$ | 268,767,593$ | 270,093,347$ |
5 | ![]() | 7000 | 6000 | 3000 | 7000 | 2000 | 100 | 60 | 35 | 20 | 150 | 273000 | 230901 | 117000 | 178575 | 74857 | 100.00% | 98.68% | 100.00% | 65.41% | 95.97% | 2 | 22419 - 89.68% | 1,539,721$ | 60,049,110$ | 25000 | 100 | 84,528,001$ | 18,750,000$ | 0$ | 82,286,750$ | 477,559$ | 77,541,005$ | 20 | 0 | 0$ | 3,079,442$ | 9 | 505,808$ | 4,552,272$ | 4,708,372$ | 81,839,036$ | 31,839,036$ | 85,000,000$ | 3,160,964$ | 48,345,817$ | 46,716,887$ |
6 | ![]() | 9000 | 6500 | 4500 | 3000 | 2000 | 130 | 100 | 75 | 55 | 200 | 227620 | 154123 | 96155 | 94562 | 57614 | 64.85% | 60.80% | 54.79% | 80.82% | 73.86% | 2 | 16156 - 64.62% | 1,767,647$ | 68,938,235$ | 25000 | 100 | 72,117,501$ | 26,400,000$ | 0$ | 83,837,619$ | 407,444$ | 78,142,617$ | 23 | 2 | 0$ | 3,535,294$ | 9 | 441,342$ | 3,972,078$ | 4,077,785$ | 81,809,613$ | 31,809,613$ | 85,000,000$ | 3,190,387$ | 67,832,993$ | 67,290,502$ |
7 | ![]() | 10000 | 7000 | 4000 | 2000 | 2000 | 100 | 80 | 50 | 45 | 175 | 325252 | 231350 | 154588 | 78000 | 74824 | 83.40% | 84.74% | 99.09% | 100.00% | 95.93% | 2 | 22154 - 88.62% | 1,932,482$ | 75,366,800$ | 25000 | 100 | 85,485,001$ | 24,250,000$ | 0$ | 81,505,302$ | 482,966$ | 79,606,989$ | 21 | 0 | 0$ | 3,864,964$ | 9 | 494,266$ | 4,448,394$ | 4,563,215$ | 83,953,683$ | 33,953,683$ | 85,000,000$ | 1,046,317$ | 327,625,447$ | 326,927,196$ |
8 | ![]() | 10000 | 7500 | 3275 | 2275 | 1950 | 150 | 100 | 75 | 50 | 200 | 190356 | 153762 | 96799 | 88725 | 56684 | 48.81% | 52.57% | 75.79% | 100.00% | 74.54% | 2 | 15034 - 60.14% | 1,716,989$ | 66,962,575$ | 25000 | 100 | 77,375,001$ | 12,400,000$ | 0$ | 80,532,504$ | 437,147$ | 78,634,138$ | 22 | 0 | 0$ | 3,433,978$ | 9 | 448,446$ | 4,036,014$ | 4,143,968$ | 82,568,461$ | 32,568,461$ | 85,000,000$ | 2,431,539$ | -1,742,623$ | -2,452,613$ |
9 | ![]() | 8000 | 7000 | 4000 | 4000 | 2000 | 95 | 80 | 65 | 35 | 200 | 291903 | 212894 | 107333 | 145286 | 54204 | 96.02% | 80.04% | 70.61% | 95.58% | 71.32% | 3 | 21358 - 85.43% | 1,780,652$ | 67,664,760$ | 25000 | 100 | 62,507,000$ | 35,300,000$ | 0$ | 62,354,436$ | 353,147$ | 60,456,118$ | 25 | 1 | 0$ | 5,341,955$ | 9 | 364,446$ | 3,280,014$ | 3,348,509$ | 63,634,441$ | 13,634,441$ | 85,000,000$ | 21,365,559$ | 214,012,819$ | 216,006,265$ |
10 | ![]() | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 65 | 35 | 22 | 230 | 232156 | 195000 | 78000 | 155879 | 39000 | 99.21% | 100.00% | 100.00% | 99.92% | 100.00% | 2 | 17950 - 99.72% | 1,427,258$ | 55,663,058$ | 18000 | 100 | 79,750,001$ | 33,475,001$ | 0$ | 74,005,637$ | 450,565$ | 72,107,349$ | 25 | 0 | 0$ | 2,854,516$ | 9 | 461,864$ | 4,156,776$ | 4,277,715$ | 76,162,434$ | 26,162,434$ | 85,000,000$ | 8,837,566$ | -4,896,045$ | -6,319,244$ |
11 | ![]() | 10000 | 6000 | 4000 | 3000 | 2000 | 120 | 75 | 50 | 30 | 230 | 246336 | 226327 | 150706 | 117000 | 50410 | 63.16% | 96.72% | 96.61% | 100.00% | 64.63% | 2 | 20276 - 81.11% | 1,773,704$ | 69,174,445$ | 25000 | 100 | 79,353,001$ | 30,125,001$ | 0$ | 73,049,568$ | 448,322$ | 72,100,393$ | 25 | 0 | 0$ | 3,547,407$ | 9 | 453,972$ | 4,085,748$ | 4,241,449$ | 76,135,291$ | 26,135,291$ | 85,000,000$ | 8,864,709$ | 73,996,143$ | 73,302,101$ |
12 | ![]() | 8000 | 6000 | 5000 | 4000 | 2000 | 95 | 75 | 30 | 25 | 200 | 300030 | 216503 | 164279 | 153209 | 55225 | 96.16% | 92.52% | 84.25% | 98.21% | 70.80% | 2 | 22801 - 91.20% | 1,654,979$ | 64,544,170$ | 25000 | 100 | 64,500,001$ | 30,070,000$ | 0$ | 65,743,273$ | 364,407$ | 63,844,969$ | 26 | 2 | 0$ | 3,309,957$ | 9 | 375,706$ | 3,381,354$ | 3,464,703$ | 67,124,632$ | 17,124,632$ | 85,000,000$ | 17,875,368$ | 235,540,804$ | 235,386,058$ |
13 | ![]() | 9000 | 7000 | 4000 | 3000 | 2000 | 150 | 100 | 75 | 50 | 200 | 194069 | 156009 | 97167 | 104025 | 58263 | 55.29% | 57.15% | 62.29% | 88.91% | 74.70% | 2 | 15629 - 62.52% | 1,765,452$ | 68,852,625$ | 25000 | 100 | 66,050,001$ | 13,375,000$ | 0$ | 62,125,310$ | 373,164$ | 57,379,628$ | 22 | 0 | 0$ | 3,530,904$ | 9 | 401,412$ | 3,612,708$ | 3,709,777$ | 60,738,104$ | 10,738,104$ | 85,000,000$ | 24,261,896$ | 264,861,782$ | 264,682,909$ |
14 | ![]() | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 80 | 50 | 40 | 200 | 228000 | 190000 | 76000 | 143469 | 38000 | 100.00% | 100.00% | 100.00% | 94.39% | 100.00% | 3 | 17776 - 98.75% | 1,451,020$ | 55,138,760$ | 18000 | 100 | 61,175,001$ | 18,325,001$ | 0$ | 72,793,515$ | 345,621$ | 68,047,722$ | 21 | 1 | 0$ | 4,353,060$ | 9 | 373,870$ | 3,364,830$ | 3,494,435$ | 71,158,311$ | 21,158,311$ | 85,000,000$ | 13,841,689$ | -115,917,976$ | -115,059,351$ |
15 | ![]() | 8500 | 5000 | 3500 | 5000 | 2000 | 90 | 75 | 60 | 40 | 150 | 319004 | 195000 | 125840 | 156014 | 76346 | 96.23% | 100.00% | 92.19% | 80.01% | 97.88% | 2 | 22364 - 93.18% | 1,758,416$ | 68,578,220$ | 24000 | 100 | 83,300,001$ | 31,675,000$ | 0$ | 80,204,667$ | 470,621$ | 78,306,348$ | 20 | 0 | 0$ | 3,516,832$ | 9 | 481,921$ | 4,337,289$ | 4,531,392$ | 82,541,937$ | 32,541,937$ | 85,000,000$ | 2,458,063$ | 191,406,739$ | 190,392,179$ |
16 | ![]() | 7000 | 6000 | 5000 | 5000 | 2000 | 150 | 100 | 75 | 50 | 200 | 199002 | 157128 | 99571 | 105076 | 59437 | 72.89% | 67.15% | 51.06% | 53.89% | 76.20% | 2 | 15903 - 63.61% | 1,799,285$ | 70,172,125$ | 25000 | 100 | 73,115,000$ | 29,475,000$ | 0$ | 79,355,736$ | 413,079$ | 77,457,384$ | 19 | 2 | 0$ | 3,598,571$ | 9 | 424,379$ | 3,819,411$ | 3,974,468$ | 81,175,095$ | 31,175,095$ | 85,000,000$ | 3,824,905$ | -40,703,123$ | -41,079,020$ |
17 | ![]() | 8250 | 6750 | 3750 | 4250 | 2000 | 100 | 65 | 51 | 35 | 205 | 309953 | 233575 | 147581 | 157140 | 56868 | 93.93% | 86.51% | 98.39% | 92.44% | 71.09% | 1 | 22628 - 90.51% | 1,771,554$ | 70,862,146$ | 25000 | 100 | 85,475,001$ | 35,800,000$ | 0$ | 77,081,884$ | 482,910$ | 73,285,290$ | 22 | 0 | 0$ | 1,771,554$ | 9 | 505,508$ | 4,549,572$ | 4,653,669$ | 77,631,480$ | 27,631,480$ | 85,000,000$ | 7,368,520$ | 190,361,474$ | 187,479,359$ |
18 | ![]() | 10000 | 5000 | 3000 | 5000 | 2000 | 100 | 80 | 50 | 40 | 200 | 299659 | 190000 | 114000 | 150011 | 55656 | 78.86% | 100.00% | 100.00% | 78.95% | 73.23% | 3 | 21298 - 85.19% | 1,789,409$ | 67,997,540$ | 25000 | 100 | 69,585,001$ | 19,275,000$ | 0$ | 71,032,048$ | 393,136$ | 69,133,807$ | 21 | 0 | 0$ | 5,368,227$ | 9 | 404,435$ | 3,639,915$ | 3,754,841$ | 72,672,031$ | 22,672,031$ | 85,000,000$ | 12,327,969$ | 73,331,371$ | 74,944,757$ |
19 | ![]() | 10000 | 6000 | 3000 | 4000 | 2000 | 95 | 70 | 60 | 40 | 150 | 309157 | 224082 | 115711 | 148862 | 72934 | 77.29% | 93.37% | 96.43% | 93.04% | 91.17% | 1 | 21769 - 87.07% | 1,722,322$ | 68,892,895$ | 25000 | 100 | 67,160,000$ | 20,400,000$ | 0$ | 62,091,999$ | 379,435$ | 59,719,122$ | 24 | 0 | 0$ | 1,722,322$ | 9 | 393,559$ | 3,542,031$ | 3,720,293$ | 63,134,037$ | 13,134,037$ | 85,000,000$ | 21,865,963$ | 220,339,676$ | 218,341,705$ |
20 | ![]() | 7000 | 6000 | 5000 | 5000 | 2000 | 150 | 95 | 70 | 60 | 170 | 195890 | 161606 | 104121 | 85872 | 72164 | 71.75% | 69.06% | 53.40% | 44.04% | 92.52% | 2 | 15889 - 63.55% | 1,780,634$ | 69,444,740$ | 25000 | 100 | 65,925,001$ | 39,000,000$ | 0$ | 64,933,769$ | 372,458$ | 59,238,837$ | 21 | 0 | 0$ | 3,561,269$ | 9 | 406,356$ | 3,657,204$ | 3,767,335$ | 62,590,959$ | 12,590,959$ | 85,000,000$ | 22,409,041$ | 255,630,302$ | 255,424,236$ |
21 | ![]() | 8000 | 6000 | 5000 | 4000 | 2000 | 100 | 75 | 50 | 35 | 175 | 306569 | 229224 | 157204 | 152989 | 74241 | 98.26% | 97.96% | 80.62% | 98.07% | 95.18% | 2 | 23596 - 94.38% | 1,898,864$ | 74,055,690$ | 25000 | 100 | 85,667,501$ | 22,950,001$ | 0$ | 81,428,017$ | 483,997$ | 80,004,284$ | 21 | 0 | 0$ | 3,797,728$ | 9 | 492,472$ | 4,432,248$ | 4,601,403$ | 84,360,257$ | 34,360,257$ | 85,000,000$ | 639,743$ | 153,460,716$ | 152,657,041$ |
22 | ![]() | 7999 | 6000 | 4001 | 5000 | 2000 | 150 | 100 | 75 | 50 | 200 | 192181 | 148803 | 95732 | 99830 | 55475 | 63.23% | 65.26% | 62.97% | 52.54% | 72.99% | 3 | 15580 - 62.32% | 1,762,470$ | 66,973,850$ | 25000 | 100 | 76,525,001$ | 20,725,001$ | 0$ | 77,542,397$ | 432,345$ | 76,093,233$ | 22 | 0 | 0$ | 5,287,409$ | 9 | 435,169$ | 3,916,521$ | 4,005,603$ | 79,984,338$ | 29,984,338$ | 85,000,000$ | 5,015,662$ | 27,388,362$ | 28,670,168$ |
23 | ![]() | 8500 | 5000 | 3500 | 4000 | 2000 | 125 | 75 | 55 | 30 | 225 | 226136 | 185000 | 129500 | 146617 | 48878 | 71.90% | 100.00% | 100.00% | 99.07% | 66.05% | 4 | 19895 - 86.50% | 1,747,583$ | 64,660,560$ | 23000 | 100 | 84,178,001$ | 26,550,000$ | 0$ | 79,224,250$ | 475,582$ | 77,325,903$ | 20 | 0 | 0$ | 6,990,331$ | 9 | 486,881$ | 4,381,929$ | 4,492,627$ | 81,606,141$ | 31,606,141$ | 85,000,000$ | 3,393,859$ | 47,960,138$ | 50,457,842$ |
24 | ![]() | 8000 | 7000 | 3000 | 5000 | 2000 | 105 | 75 | 60 | 30 | 150 | 296483 | 226936 | 113633 | 159838 | 73947 | 97.53% | 85.31% | 99.68% | 84.13% | 97.30% | 3 | 22917 - 91.67% | 1,864,634$ | 70,856,085$ | 25000 | 100 | 86,525,001$ | 23,350,000$ | 0$ | 84,224,439$ | 488,842$ | 78,529,544$ | 23 | 0 | 0$ | 5,593,901$ | 9 | 522,740$ | 4,704,660$ | 4,868,740$ | 82,929,122$ | 32,929,122$ | 85,000,000$ | 2,070,878$ | 111,042,006$ | 111,767,167$ |
25 | ![]() | 8000 | 7000 | 4000 | 4000 | 2000 | 150 | 110 | 80 | 55 | 250 | 192970 | 137915 | 90199 | 90894 | 45461 | 63.48% | 51.85% | 59.34% | 59.80% | 59.82% | 3 | 14669 - 58.68% | 1,781,487$ | 67,696,490$ | 25000 | 100 | 82,745,001$ | 21,825,000$ | 0$ | 74,949,033$ | 467,486$ | 69,254,082$ | 23 | 0 | 0$ | 5,344,460$ | 9 | 501,384$ | 4,512,456$ | 4,677,859$ | 73,461,456$ | 23,461,456$ | 85,000,000$ | 11,538,544$ | 85,553,657$ | 86,220,258$ |
26 | ![]() | 8000 | 6000 | 5000 | 4000 | 2000 | 125 | 95 | 85 | 50 | 200 | 224256 | 156824 | 84864 | 97471 | 56204 | 75.76% | 70.64% | 45.87% | 65.86% | 75.95% | 4 | 16746 - 66.99% | 1,811,158$ | 67,012,840$ | 25000 | 100 | 81,292,001$ | 19,448,001$ | 0$ | 82,323,292$ | 459,277$ | 77,577,537$ | 20 | 1 | 0$ | 7,244,631$ | 9 | 487,525$ | 4,387,725$ | 4,501,342$ | 81,711,030$ | 31,711,030$ | 85,000,000$ | 3,288,970$ | 170,584,704$ | 173,327,993$ |
27 | ![]() | 7000 | 6000 | 5000 | 5000 | 2000 | 150 | 100 | 75 | 50 | 200 | 201929 | 155400 | 100217 | 105717 | 57772 | 75.91% | 68.16% | 52.75% | 55.64% | 76.02% | 3 | 16343 - 65.37% | 1,846,997$ | 70,185,875$ | 25000 | 100 | 82,028,001$ | 23,400,000$ | 0$ | 83,882,509$ | 463,435$ | 79,136,714$ | 20 | 1 | 0$ | 5,540,990$ | 9 | 491,684$ | 4,425,156$ | 4,516,303$ | 83,307,629$ | 33,307,629$ | 85,000,000$ | 1,692,371$ | 120,941,661$ | 121,966,348$ |
28 | ![]() | 8000 | 6000 | 5000 | 4000 | 2000 | 125 | 100 | 76 | 60 | 225 | 236921 | 155656 | 99711 | 87415 | 53217 | 77.93% | 68.27% | 52.48% | 57.51% | 70.02% | 3 | 16656 - 66.62% | 1,841,513$ | 69,977,486$ | 25000 | 100 | 77,349,601$ | 16,850,000$ | 0$ | 75,469,554$ | 437,003$ | 73,096,633$ | 22 | 0 | 0$ | 5,524,538$ | 9 | 451,128$ | 4,060,152$ | 4,237,490$ | 77,029,660$ | 27,029,660$ | 85,000,000$ | 7,970,340$ | 142,387,619$ | 143,674,667$ |
29 | ![]() | 6005 | 5995 | 5000 | 6000 | 2000 | 100 | 80 | 60 | 50 | 200 | 228190 | 209707 | 114178 | 97709 | 54081 | 100.00% | 92.05% | 60.09% | 42.85% | 71.16% | 3 | 18523 - 74.09% | 1,635,471$ | 62,147,890$ | 25000 | 100 | 79,337,500$ | 17,325,000$ | 0$ | 77,707,611$ | 448,234$ | 72,961,891$ | 29 | 0 | 0$ | 4,906,412$ | 9 | 476,483$ | 4,288,347$ | 4,355,288$ | 76,995,997$ | 26,995,997$ | 85,000,000$ | 8,004,003$ | 19,579,886$ | 20,131,010$ |
30 | ![]() | 10000 | 5000 | 5000 | 3000 | 2000 | 150 | 75 | 50 | 25 | 300 | 197105 | 195000 | 156294 | 117000 | 39247 | 50.54% | 100.00% | 80.15% | 100.00% | 50.32% | 2 | 18068 - 72.27% | 1,710,373$ | 66,704,550$ | 25000 | 100 | 84,325,001$ | 24,075,000$ | 0$ | 82,756,284$ | 476,412$ | 79,908,828$ | 24 | 0 | 0$ | 3,420,746$ | 9 | 493,362$ | 4,440,258$ | 4,528,458$ | 84,196,536$ | 34,196,536$ | 85,000,000$ | 803,464$ | 69,375,544$ | 68,267,832$ |
31 | ![]() | 7500 | 6000 | 4500 | 5000 | 2000 | 88 | 53 | 38 | 27 | 130 | 292196 | 232539 | 163904 | 164725 | 76037 | 99.90% | 99.38% | 93.39% | 84.47% | 97.48% | 2 | 23831 - 95.32% | 1,502,527$ | 58,598,552$ | 25000 | 100 | 77,140,001$ | 21,750,000$ | 0$ | 78,792,274$ | 435,819$ | 73,097,296$ | 23 | 1 | 0$ | 3,005,054$ | 9 | 469,718$ | 4,227,462$ | 4,268,461$ | 77,019,667$ | 27,019,667$ | 85,000,000$ | 7,980,333$ | -15,157,587$ | -16,420,994$ |