S69 Calgary Dragons Budget

FORWARDS

Rhys Pritchard (notoriousTRON) ....... $4.0M
Jonny Tsunami (Jonny Tsunami) ...............  4.0M
Vlastislav Malik (leafs1997) ............ 5.0M
Alexis Saint-Michel (KenitohMenara) .....  4.0M
Grogu Mandosson (Muerto) ................  4.0M
Duncan Mackenzie (DarkCanuck29) .........  6.0M
Evan Winter (RomanesEuntDomus) ....... 4.0M
Tom Pedersen (tomtommen) ...... 4.0M
Din Djarin (jsteele14) ............... 2.5M

= forwards $37.5M

DEFENSE

Chris Goodname (kikish18) ...............  3.0M
#A-Rye Izzy (DeletedAtUserRequest) .................  4.0M
Richard LaFleur (Kierkan) ...............  4.0M
Eero Makela (Gifter of Bikes) ...........  5.0M
Sekai Wollker (Gaia Mormont) ............  5.0M
Aleks Blixstrom *Exilate) ...........  5.0M

= defense  $26.0M

GOALIES

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

** ACTIVE BACKUP GOALIE CAP RELIEF ...... (2.0M)

= goalie    $6.0M

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

SEND-DOWNS  (Salary / Cap Hit)

Axel Kirby (Otrebor13) ........................ 3.0M
Shea O'Connall (Legend) .................... 3.0M
Chuchichäschtli Zopf (Aneeqs) .......... 3.0M
Brent Turnerson (Nhlbeastmode_7777) .... 4.0M
David Doug (TheSparkyDee) ... 3.0M ELC (does not count to salary cap)
Matthew LeClaire (Zap)  ... 3.0M ELC (does not count to salary cap)
Marc Gorman (Dreamdeath) ... 3.0M ELC (does not count to salary cap)

= send-downs  $5.0M

RETAINED SALARY

N/A

Total Cap Hit:
Skaters: $69.5M
Send-Downs: $5.0M
RETENTION: 0.0M
_________________

Total = $74.5M

LINK TO EXCEL SHEET