Established 1992
Negative balances are in your favour.
Balance | Money | Payroll | Payroll | Payroll | Payroll | Buyout | Total | 2023-24 | Prize Money | Balance to | Prize Money | |
Team | 1-Sep-23 | Rec'd | Oct | Dec | Feb | Apr | Shortfall | Salary | Prize Money | Paid out | 2024-25 | Percent |
Avengers | -$175.00 | $219.35 | $234.87 | $217.06 | $192.23 | $192.23 | $10.25 | $219.35 | $0.00 | -$175.00 | 0.00% | |
Cowboys | -$175.00 | $216.37 | $217.74 | $225.66 | $203.08 | $215.71 | $0.00 | $40.71 | 0.00% | |||
Fighting Saints | -$175.00 | $253.14 | $253.28 | $253.28 | $248.75 | $252.11 | $57.66 | $19.45 | 1.00% | |||
Frisknok Fishermen | -$175.00 | $197.97 | $231.51 | $206.68 | $177.36 | $176.32 | $197.97 | $0.00 | -$175.00 | 0.00% | ||
Golden Arrows | -$175.00 | $222.06 | $251.86 | $253.00 | $253.00 | $245.69 | $250.89 | $28.83 | -$175.00 | 0.50% | ||
Greenbacks | -$175.00 | $261.51 | $235.02 | $243.79 | $253.04 | $252.18 | $15.50 | $261.51 | $0.00 | -$175.00 | 0.00% | |
Gunners | -$175.00 | $250.53 | $213.16 | $250.81 | $234.13 | $237.16 | $345.99 | -$283.83 | 6.00% | |||
Guzzlers | -$175.00 | $199.14 | $205.27 | $245.68 | $248.96 | $34.94 | $259.70 | $0.00 | $84.70 | 0.00% | ||
Highlanders | -$175.38 | $234.37 | $206.56 | $202.07 | $245.76 | $235.12 | $12.37 | $234.75 | $0.00 | -$175.00 | 0.00% | |
Knights | -$175.00 | $249.65 | $249.61 | $249.61 | $249.68 | $249.68 | $249.65 | $0.00 | -$175.01 | 0.00% | ||
Le Tricolore | -$175.00 | $248.39 | $248.60 | $237.06 | $247.07 | $245.28 | $1,412.78 | -$1,342.50 | 24.50% | |||
Lions | -$175.00 | $211.49 | $233.45 | $245.47 | $247.24 | $235.13 | $240.32 | $28.83 | -$175.00 | 0.50% | ||
Little Bruins | -$175.00 | $239.15 | $242.65 | $226.65 | $226.65 | $233.78 | $374.82 | -$316.04 | 6.50% | |||
Lumberjacks | -$175.00 | $247.20 | $252.20 | $251.96 | $251.03 | $250.60 | $432.48 | -$356.89 | 7.50% | |||
Martians | -$175.00 | $251.39 | $250.83 | $252.43 | $226.65 | $245.33 | $735.22 | -$664.90 | 12.75% | |||
Norsemen | -$175.00 | $248.68 | $248.82 | $249.96 | $249.96 | $249.36 | $57.66 | $16.69 | 1.00% | |||
Prairie Winds | -$178.17 | $202.31 | $205.53 | $210.60 | $206.97 | $198.83 | $205.48 | $0.00 | -$175.00 | 0.00% | ||
Rampage | -$175.00 | $173.69 | $228.94 | $240.86 | $220.88 | $234.73 | $231.35 | $57.66 | -$175.00 | 1.00% | ||
Riverside Dusters | -$175.00 | $216.74 | $251.53 | $249.31 | $240.73 | $240.73 | $245.58 | $28.83 | -$175.00 | 0.50% | ||
Rounders | -$175.00 | $219.09 | $234.13 | $227.18 | $207.27 | $207.79 | $219.09 | $0.00 | -$175.00 | 0.00% | ||
Screaming Eagles | -$175.00 | $246.10 | $241.68 | $242.52 | $249.42 | $244.93 | $677.56 | -$607.63 | 11.75% | |||
Shamrocks | -$191.50 | $200.00 | $249.99 | $250.66 | $238.08 | $237.08 | $243.95 | $28.83 | -$176.38 | 0.50% | ||
Stingrays | -$175.00 | $252.80 | $246.21 | $240.75 | $251.00 | $247.69 | $403.65 | -$330.96 | 7.00% | |||
Vikings | -$175.00 | $230.52 | $237.34 | $228.20 | $228.77 | $227.77 | $230.52 | $0.00 | -$175.00 | 0.00% | ||
Vipers | -$175.00 | $247.25 | $252.39 | $251.46 | $243.27 | $248.59 | $57.66 | $15.93 | 1.00% | |||
Wildcats | -$175.00 | $251.98 | $236.19 | $242.47 | $252.61 | $245.81 | $1,037.96 | -$967.15 | 18.00% |
Potential Salary Cap Increases (based on average increases)
Increase | Increase | Increase | Increase | Increase | Increase | Increase | |
1.0138 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | |
2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | |
Salary Cap | $253.45 | $255.98 | $258.54 | $261.13 | $263.74 | $266.38 | $269.04 |
Salary Floor | $172.35 | $174.07 | $175.81 | $177.57 | $179.34 | $181.14 | $182.95 |
Min salary | $5.07 | $5.12 | $5.17 | $5.22 | $5.27 | $5.33 | $5.38 |
RFA Multplier | 0.253 | 0.256 | 0.259 | 0.261 | 0.264 | 0.266 | 0.269 |
RFA Multplier + 20% | 0.304 | 0.307 | 0.310 | 0.313 | 0.316 | 0.320 | 0.323 |