Forwards

Mikhail Krivokrasov
S19: 7.0mil
S20: 5.5mil
S21: 5.0mil (PO)
NTC

Brendan Gibbon
S19 - $2,500,000

Chico Salmon
S19 - $2,500,000

Bradley Wingels
S19: 8 Million - 5 mil
S20: 9 Million - 6 mil
S21: 8 Million* - 5 mil

Lionel Byrde
S19- $4,000,000
S20- $5,000,000
S21- $6,000,000
S22- $6,000,000
S23- $3,000,000 (PO)
S24- $3,000,000 (PO)
S25- $3,000,000 (PO)

Toby Keith
S19 - $500,000

Mike Hawk
S19 - $500,000

Teemu Smulander
S19 - $3,500,000

Kristina Walker
S19 - $500,000

Zemgus Girgensons
S19 - $500,000

Nicholas Botelho
S19 - $500,000

Liam Kinsler -SEND DOWN
S19: 4 mil
S20: 5 mil
S21: 5 mil

Anton Gustafsson
S19: 500k

Xavier Gauthier
S19: 1 mil
S20: 1 mil
S21: 1 mil

Isaac Severin - SEND DOWN
S19: 500k

Defense

Velevra
S19 - 8.5M

Zarins
S19- 4M
S20 - 4M

Jim Lahey
S19: $5,300,000
S20: $5,300,000
NTC

Braden Carlzner
S19 - $3,000,000
S20 - $3,000,000
*NTC*

Chris Partlow
S19 - $6,000,000
S20 - $8,000,000
S21 - $8,000,000
S22 - $8,000,000
NTC


Goalies

Jordin FourFour
S19 - $3,000,000
S20 - $3,000,000

Jonas Gustavo
S19 - $2,000,000


Money From Trades - $500,000 (received)
Team Training Camp - $4,000,000
Roster Total - $67,800,000
Team Total - $68,300,000
Cap Space - $1,700,000


S20 Cap: 45.8 mil

S21 Cap: 24 mil

Looks good, except:

Lahey's contract is actually 5.3 mil for both S19 and S20.

Team Training Camp was $4 mil

Roster Total isn't $61,500,000, it's $66,300,000. (assuming Dean Youngblood is actually released)


Total Contracts: $66,300,000
Team Training Camp: $4,000,000
Traded Cap Space: -$500,000 (received 500k from HAM)
Minor League Budget: -$3,000,000 (Smulander sent down)
Total Spending: $66,800,000

Cap Space: $3,200,000



edit --

According to this, you guys released Dean Youngblood (but for some reason re-signed Bothelo and Girgensons like 4 days after releasing them in this linked post). I'm taking Youngblood off of my budget sheet, you should delete him from here.

Originally posted by gorlab@Jul 8 2014, 03:44 AM
Looks good, except:

Lahey's contract is actually 5.3 mil for both S19 and S20.

Team Training Camp was $4 mil

Roster Total isn't $61,500,000, it's $66,300,000.  (assuming Dean Youngblood is actually released)


Total Contracts: $66,300,000
Team Training Camp: $4,000,000
Traded Cap Space: -$500,000 (received 500k from HAM)
Minor League Budget: -$3,000,000 (Smulander sent down)
[b]Total Spending: $66,800,000

Cap Space: $3,200,000



edit --

According to this, you guys released Dean Youngblood (but for some reason re-signed Bothelo and Girgensons like 4 days after releasing them in this linked post). I'm taking Youngblood off of my budget sheet, you should delete him from here.[/b]

Youngblood is released.
Kinsler is being sent down and Smulander is staying up

Also I'm getting 67.3 for roster total
+4 TTC
-3 Minor league
-500k

=67.8 Total