If Lisbon does nothing to increase revenues this year they will start the following year with $-9m in cash+Revenue sharing as their cash. Revenue sharing for them will probably be around 9m so they may end up with zero cash the following year. Right now their proj balance is -$9mm so hopefully that makes sense
Little Rock will be down to only $7mm cash+Rev sharing so they are also in that spot. However, SF, ND, and IST will all get 10m in cash back since our proj balances are positive and we arent spending cash to pay down debts. I will lose literally $73m to my owner this year, oh well sucks. LR is actually in the 'optimal' scenario since they are spending the most possible while not losing cash for the following year (though it does leave them with very little to spend on FA)
So basically the things the three of us (me being the extreme example since my expenses are like 20m total) can do is spend on FA, IFA, draft picks, or send up to 10m in cash, if we dont we lose money to our owners. However, if we spend too much we end up like Lisbon or LR who will hamfist their future cash reserves if they dont hit that end balance of $10m. (If you want an example, Cairo had an end balance of 8.8mm last year and start out with only $6m in cash after rev sharing) so having a end balance of 10m or X+Rev sharing is important for us smaller teams' future prospects.