Riot's Season 27 Budget
Roster Forwards 11/12: $33,500,000
Roster Defensemen 7/6: $14,000,000
Roster Goalies 2/2: $8,000,000
Current Roster Contract Cost: $55,500,000
Minors Forwards 5: $11,000,000
Minors Defense 2: $2,500,000
Total Minors: $13,500,000
Total combined: 69,000,000
Send Down Relief: $6,000,000
Cash in Trade: n/a
Total Budget Occupied: $69,000,000 - 6,000,000 = $63,0000,000
Total Budget Cap: $65,000,000


Forwards

Adam Kylrad (S12)
S27: $4,000,000
S28: $4,000,000 [PO]

Snowden Manning (S16)
S27: $3,000,000

Nicholas Flamel (S19)
S27: $1,500,000
S28: $1,500,000
S29: $1,500,000
S30: $1,500,000

Sean Leonidas (S21)
S27: $3.000.000
S28: $3.000.000
NTC throughout

Cameron Urbowicz (S21)
S27: $4,000,000
S28: $3,000,000

Pavel Bursyuk (S22)
S27: $9,000,000
S28: $6,000,000
S29: $5,000,000
S30: $4,000,000
S31: $4,000,000
S32: $4,000,000
S33: $4,000,000
S34: $4,000,000

Carter O'Callahan (S14)
S27: $3.000.000

Evandrus Jesster S25
s27: $3,000,000
s28: $3,000,000

OJ Simpson Jr
s27: $500,000

Riley Raycroft
s27: $500,000

Ryan King S25 - F
S27: $2,000,000 + NTC
S28: $2,000,000 + NTC
S29: $3,000,000 + NTC
S30: $2,000,000 + NTC
*NTC is conditional on Gifter of Bikes staying GM. If he steps down, the NTC is voided and subject to renegotiation with the replacement GM.

Defensemen

Thomas King (S18)
S27: $1,500,000
S28: $1,500,000
S29: $1,500,000
S30: $1,500,000

Peter Parker (S15)
S27: $1.000.000

Mikko Koskinen (S20)
S27: $2,000,000
S28: $2,000,000
S29: $2,000,000
S30: $2,000,000

Brandon Cant
S27: $3,000,000 (PO)

Jack Burton (s24)
S27: $3,000,000


John Matthews S25 - D
S27: $3,000,000
S28: $3,000,000

Ivar Ogorodnikov S24 - D
S27: $500,000*


Goaltenders

Phil Osgoode (S20)
S27 - $5,000,000
S28 - $4,000,000
S29 - $3,000,000
S30 - $3,000,000
S31 - $3,000,000

Sergei Kozar
S27 - $3,000,000

Minors:

Sekkusu Gan s26 - F
S27: $3,000,000

Taystee Poussey s26 - F
S27: $3,000,000

Alexei Orlov s26 - D
S27: $500,000

Eugene Feist (s27)
s27 - 1.5m
s28 - 3m
s29 - 2m

Sim Browski (s27)
s27 - 1.5m
s28 - 3m
s29 - 2m

Bernie Sanders (s27)
s27 - 2m
s28 - 2m
s29 - 2m

D - Paska Jakaitis
http://originalshl.com/index.php?showtopic=51394&st=42
s27 - 2m

F - Nick Leier
http://theshl.b1.jcink.com/index.php?showtopic=52300
s27 - 2m


Managerial budget
TML99 - Head Scout - 3m

Players acquired:

Brandon Cant - Trade from Minny
Sim Browski - Draft
Bernie Sanders - Draft
Eugene Feist - Draft

Players lost:

Vladimir Bodnar (S17) - Retirement
Valdemorts Karlensons (S22) - (Forced) Retirement
Joe McKeil - Trade to Hamilton
Martins Ziepins - Trade to Minny