01-04-2016, 03:54 PM
https://docs.google.com/spreadsheets/d/1WN6...#gid=1987587686
Setup by Crutchfield.
Hard Copy:
Season 27 Budget
Forwards:
Centres (15)
Thor Ludvigsen
S27: 5,000,000*
S28: 5,000,000*
S29: 5,000,000* (PO)
*NMC
Tommy Creller
S27: 4,000,000*
S28: 4,000,000*
*NMC
Alexander Kjaerberg
S27: 6,000,000
S28: 6,000,000
Wingers (18)
Magnus Jakobsen
S27: 3,000,000
S28: 3,000,000
Steve Linkos:
S27:$3,000,000
Edge Ochocinco
S27 $2,000,000
David Webb
S27: 2,000,000 + 3,000,000 (Management)
S28: 2,000,000 + 3,000,000 (Management)
Zach Morgan
S27 $5,000,000
S28 $5,000,000
S29 $5,000,000
Jack Reacher
S27: 500k
S28: 500k
Clay Parker
S27: 2,000,000
Clive Stonehands: 500k
Defenseman: (13.5)
Roy Razin
S27 $2,000,000
S28 $2,000,000
S29 $2,000,000
S30 $2,000,000
John Luther
S27: $3,000,000
Xavier Gauthier
S27: 2,000,000
Willie Weber
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
S30:$3,000,000
S31:$3,000,000
Volker Bayer Holtby
S27: 1,000,000
Alens Paurs
S27 $2,000,000
Bastien Salabanzi: 500k
Goalies: (7)
Dymo Ranjan
S27: $3,000,000
Kyle Prince
S27: $4,000,000
SEND-DOWNS
Chris Crutchfield
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
Wendell Luna
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
Selena Bauer
S27: $3.0 mil +2.0 mil (Managment)
S28: $3.0 mil +2.0 mil (Managment)
S29: $3.0 mil +2.0 mil (Managment)
Jacob Andrews
S27:$4,000,000
S28:$4,000,000
S29:$4,000,000
Tony Pellegrino
S27 - $3,000,000
S28 - $3,000,000 (TO)
-----
Season 27
Pro Contracts Total: 65/63.5 mil
Minors Contracts Total: 6/6 million
Management Budget: 5/5 million
Money Traded Away: $0 mil
TOTAL: $ 63.5 mil
S27 Cap Remaining: 1.5 Million
Setup by Crutchfield.
Hard Copy:
Season 27 Budget
Forwards:
Centres (15)
Thor Ludvigsen
S27: 5,000,000*
S28: 5,000,000*
S29: 5,000,000* (PO)
*NMC
Tommy Creller
S27: 4,000,000*
S28: 4,000,000*
*NMC
Alexander Kjaerberg
S27: 6,000,000
S28: 6,000,000
Wingers (18)
Magnus Jakobsen
S27: 3,000,000
S28: 3,000,000
Steve Linkos:
S27:$3,000,000
Edge Ochocinco
S27 $2,000,000
David Webb
S27: 2,000,000 + 3,000,000 (Management)
S28: 2,000,000 + 3,000,000 (Management)
Zach Morgan
S27 $5,000,000
S28 $5,000,000
S29 $5,000,000
Jack Reacher
S27: 500k
S28: 500k
Clay Parker
S27: 2,000,000
Clive Stonehands: 500k
Defenseman: (13.5)
Roy Razin
S27 $2,000,000
S28 $2,000,000
S29 $2,000,000
S30 $2,000,000
John Luther
S27: $3,000,000
Xavier Gauthier
S27: 2,000,000
Willie Weber
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
S30:$3,000,000
S31:$3,000,000
Volker Bayer Holtby
S27: 1,000,000
Alens Paurs
S27 $2,000,000
Bastien Salabanzi: 500k
Goalies: (7)
Dymo Ranjan
S27: $3,000,000
Kyle Prince
S27: $4,000,000
SEND-DOWNS
Chris Crutchfield
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
Wendell Luna
S27:$3,000,000
S28:$3,000,000
S29:$3,000,000
Selena Bauer
S27: $3.0 mil +2.0 mil (Managment)
S28: $3.0 mil +2.0 mil (Managment)
S29: $3.0 mil +2.0 mil (Managment)
Jacob Andrews
S27:$4,000,000
S28:$4,000,000
S29:$4,000,000
Tony Pellegrino
S27 - $3,000,000
S28 - $3,000,000 (TO)
-----
Season 27
Pro Contracts Total: 65/63.5 mil
Minors Contracts Total: 6/6 million
Management Budget: 5/5 million
Money Traded Away: $0 mil
TOTAL: $ 63.5 mil
S27 Cap Remaining: 1.5 Million