Roster Structure.xlsx

	B	C	E	F	G	J	K	L
1
2	Roster Distribution for 13 forwards, 7 defenders, 2 goalies, and 1 flex player
3
4	Ranking	Pos	Recommended Contract Value	Projected GP	Notes
5	1	F	$ 80,000.00	24	Forwards contracts weighted by gp	Total games in 23-24 season	24
6	2	F	$ 80,000.00	24
7	3	F	$ 80,000.00	24		Salary Distribution Info	Total
8	4	F	$ 55,000.00	24		Skater Salary	$ 1,115,000.00
9	5	F	$ 55,000.00	24		Goalie Salary	$ 115,000.00
10	6	F	$ 55,000.00	24		Total Salary	$ 1,230,000.00
11	7	F	$ 55,000.00	24		League Minimum	$ 35,000.00
12	8	F	$ 55,000.00	24
13	9	F	$ 55,000.00	23		Cap & Roster Checks	Total
14	10	F	$ 50,000.00	21		Forward Games Played	288	Should equal 288, assumes icing 12 forwards each game
15	11	F	$ 35,000.00	21		Defense Games Played	144	Should equal 144, assumes icing 6 defenders each game
16	12	F	$ 35,000.00	21		# of players making league minimum	7	Max 9
17	13	F	$ 35,000.00	10		# of players making 80,000+	6	Min 6
18	1	D	$ 80,000.00	24		Average Salary	$ 55,000.00	Goal of $55,000
19	2	D	$ 80,000.00	24
20	3	D	$ 55,000.00	24
21	4	D	$ 55,000.00	24
22	5	D	$ 50,000.00	19
23	6	D	$ 35,000.00	17
24	7	D	$ 35,000.00	12
25	1	G	$ 80,000.00	17	GP is projected starter load based on 22-23 season
26	2	G	$ 35,000.00	6	GP is projected backup load based on 22-23 season
27	3	F/D/G	$ 35,000.00	4
28
29	Created by Carleen Markey (carleenmarkey@gmail.com)
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100