Seattle Riot's Season 17 Budget - Printable Version +- Simulation Hockey League (https://simulationhockey.com) +-- Forum: SHL Eastern Conference (https://simulationhockey.com/forumdisplay.php?fid=8) +--- Forum: Tampa Bay Barracuda (https://simulationhockey.com/forumdisplay.php?fid=96) +---- Forum: Barracuda Budget (https://simulationhockey.com/forumdisplay.php?fid=119) +---- Thread: Seattle Riot's Season 17 Budget (/showthread.php?tid=31222)

- Chris-McZehrl - 01-29-2014 <div align="center">Seattle Riot's Season 17 Budget Forwards 13/12: $36,500,000 Defensemen 8/6: $18,500,000 Goalies 2/2: $1,000,000 Current Contract Cost: $56,000,000 Training Camp Cost: $9,000,000 Send Downs: $11,500,000 Cash in Trade: Total Budget Occupied: 62,000,000 Total Budget Cap: 70,000,000 Forwards Daniel Merica (S14) S17: $6,500,000 S18: $6,000,000 S19: $5,000,000 S20: $5,000,000 S21: $6,000,000 S22: $5,000,000 S23: $5,000,000 S24: $4,000,000 + S20 PO + NTC each year + 1M bonus for any award and in each year Shawn Swerin (S11) S17: $3,000,000 S18: $3,000,000 S19: $3,000,000 S20: $3,000,000 S21: $3,000,000 S22: $3,000,000 S23: $3,000,000 + TO each year Hans Schultz (S14) S17 $2.000.000 + 1mil for 3+ updates S18 $1.000.000 + 1mil for 3+ updates S19 $1.000.000 + 1mil for 3+ updates Isabella Esparza-Osvaldson (S13) S17: $3,000,000 S18: $3,000,000 S19: $3,000,000 + 500k bonus for +5 trainings 6 or more times a season in any season [repeatable] + 500k bonus for 10 play-off points in any season [repeatable] + NTC for each year Chara Brojled (S17) [minors] S17: $4,000,000 S18: $4,000,000 S19: $2,000,000 + Bonus in S19 if he Train 4 times) George Costanza (S17) [minors] S17: $500,000 S18: $500,000 S19: $500,000 Claude Perron (S12) S17: $5,000,000 S18: $3,000,000 + NTC for each year Snowden Manning (S16) S17:$4,000,000 S18:$3,000,000 Chris McZehrl (S8) S17: $1,000,000 S18: $1,000,000 + 500k bonus for scoring 15 goals + 500k bonus for getting 20 assists + NTC for each year Wes Muyck (S10) S17: $3,500,000 Daniel Passarella (S8) S17: $2,000,000 Kevin Marleau (S13) [minors] S17: $1,000,000 Tobias Fünke (S7) S17: $1,000,000 Defensemen Joey Langdon (S11) S17: $3,000,000 S18: $3,000,000 S19: $3,000,000 S20: $3,000,000 S21: $3,000,000 S22: $3,000,000 S23: $3,000,000 S24: $3,000,000 S25: $3,000,000 + 500k bonus for leading league in fight wins in any year of contract + NTC for each year Vladimir Bodnar (S17) [minors] S17: $4,000,000 S18: $4,000,000 S19: $4,000,000 Peter Parker (S15) S17: $500,000 S18: $500,000 Nagy Galchenyuk (S10) S17: $5,000,000 Waldo Cezar Jr. (S11) S17: $3,000,000 Robert Paulson (S14) S17: $2,000,000 Paul King (S15) [minors] S17: $500,000 Rico Salmon (S17) [minors] S17: $500,000 Goaltenders Marshall MacPherson (S5) S17: $500,000 S18: $500,000 S19: $500,000 S20: $500,000 S21: $500,000 S22: $500,000 S23: $500,000 S24: $500,000 S25: $500,000 Dustin Rose (S15) S17: $500,000 S18: $500,000 Minors: Paul King Rico Salmon Kevin Marleau Chara Brojled Vladimir Bodnar George Costanza Scouting budget: Chris McZehrl - Scout - 2M Matthew Buchesner - Scout - 2M Marshall MacPhearson - Player Liaison - 1M </div> - gorlab - 02-21-2014 Budget looks good except math is wrong Forwards 10/x: $29,500,000 Defensemen 9/x: $19,500,000 Goalies 2/x: $1,000,000 Current Contract Cost: $50,000,000 Training Camp Cost: $9,000,000 Send Downs: -$3,000,000 Cash in Trade: $0 So you are @ 56 mil / 70 mil spent.