S69 Calgary Dragons Budget

FORWARDS

Rhys Pritchard (notoriousTRON) ....... $4.0M
Alexis Saint-Michel (KenitohMenara) ..... 4.0M
Grogu Mandosson (Muerto) ................ 4.0M
Duncan Mackenzie (DarkCanuck29) ......... 6.0M
Evan Winter (RomanesEuntDomus) ....... 5.0M
Tom Pedersen (tomtommen) ...... 4.0M
Dogwood Maple (dogwoodmaple) ..... 6.0M
Connor O'Byrne (unconfident69 .... 5.0M
Axel Kirby (Otrebor13) ...... 3.0M

= forwards $41.0M

DEFENSE

#A-Rye Izzy (DeletedAtUserRequest) ................. 3.0M
Eero Makela (Gifter of Bikes) ........... 5.0M
Sekai Wollker (Gaia Mormont) ............ 4.0M
Aleks Blixstrom (Exilate) ........... 5.0M
Chad Nickelback (flowseidon) ..... 4.0M
Kayden Pale (Crazylemire) ...... 5.0M

= defense $26.0M

GOALIES

Strom Chamberlain(Chevy) ...................... 4.0M
Hank Stopper (TacocaT 2) ................ 4.0M

Goalies 50% cap hit discount

= goalie $4.0M

------------

SEND-DOWNS (Salary / Cap Hit)

Brent Turnerson (Nhlbeastmode_7777) .... 3.0M (1M to cap)
David Doug (TheSparkyDee) ... 3.0M (1M to cap)
Kay Lee (KayleeMorgD) .... 3.0M (ELC)
Skoomina Hulk a Votto III (Bauer) .... 3,0M ELC

= send-downs $2.0M

RETAINED SALARY

N/A

Total Cap Hit:
Skaters: $71.0M
Send-Downs: $2.0M
RETENTION: 0.0M
_________________

Total = $73.0M

Link to Excel Working Copy