<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>

Challenge Cup Wins:
S18 - Seattle Riot (with Chris McZehrl)*
S23 - New England Wolfpack (with Chris McZehrl)*
S27 - Calgary Dragons (with VLAD McZehrl)
S34 - Manhattan Rage (with VLAD McZehrl)
S37 - Winnipeg Jets (with VLAD McZehrl)
S46 - Buffalo Stampede (with GOD McZehrl)*

*first ever Challenge Cup of Franchise History

Four Star Cup Wins:
S24 - Vancouver Whalers (with VLAD McZehrl)
S39 - St. Louis Scarecrows (with GOD McZehrl)

SHL Hall of Fame Members:
S24 - Chris McZehrl *
(GP: 764 | G: 322 | A: 461 | P: 783 | +/-: +109)
S40 - VLAD McZehrl *
(GP: 653 | G: 333 | A: 361 | P: 694 | +/-: +141)

*1st Ballot Hall of Famer

small note: GOD McZehrl played at first as Defender and later as Forward!

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.