01-20-2013, 05:33 PM
Season 12 Los Angeles Panthers Budget
FORWARDS 38,0 Mio
Smirnov Light
S12: $5.0 mil
S13: $4.5 mil
S14: $4.5 mil
S15: $4.0 mil
S16: $4.0 mil
S17: $3.0 mil *
S18: $3.0 mil *
+ NTC for all years
* Player Option
Claude Perron
S12 - $4.0 Mill
S13 - $4.0 Mill
S14 - $4.0 Mill
+ 0,5 million for 10 Goals for each Season
+ NTC for each year
Jackson Spruill
S12: $3,5mil (LNTC)
S13: $3,5mil (LNTC)
Sven Wolf
S12 - $3.5 mill + Bonus 150,000 for 45 + pts
S13 - $3.5 mill + Bonus 250,000 for 30 + Goals
S14 - $3 mill + Bonus 500,000 for 65 + pts
+ Full NTC for each season
Adam Kylrad
S12 - $3.5 Mill
S13 - $3.5 Mill
S14 - $3,0 Mill
+ 0,5 million for 15 Goals for each Season
Jordan Bartow
S12 - $3.5 Mill
S13 - $3.5 Mill
S14 - $3,0 Mill
+ 0,5 million for 40 Points each Season
Chad Levasseur
S12: $3.5 mil
Joe Momma
S12: $3.5 mil
Matt Kruze
S12: $2.5 mil
Chris McZehrl
S12: $2.0 mil
S13: $2.0 mil
S14: $1.0 mil
S15: $1.0 mil
S16: $1.0 mil
S17: $1.0 mil
S18: $1.0 mil
+500k bonus for scoring 15 goals
+500k bonus for getting 20 assists
+NTC for each year
Myron Goloubev
S12 - $2.0 Mill
S13 - $2.0 Mill
S14 - $2,0 Mill
Corey Michael
S12: $1.0 mil
Josh Claus
S12: $0,5 mil
DEFENCEMEN 12,5 Mio
Dennis Seidenberg
S12: $3,5 mil
S13: $3,5 mil
S14: $3,5 mil (Player Option)
+ NTC for all years
+ each year 500k for 15 assists
Curtis Larade
S12: $3.0 mil
[S13: $4.0 mil
S14: $3.5 mil
S15: $3.0 mil
for each year 0,5 Million for 20 Assists] new contract!
Greg Dufour
S12: $2.0 mil
Ingemar Dahlquist
S12 - $0.5 Mill
S13 - $3.0 Mill
S14 - $3.0 Mill
+ 0,5 million for 15 Assists for each Season
+ PO/TO for S14(both sides must accept)
Phil Phaneuf
S12 - $2.0 Mill
S13 - $2.0 Mill
S14 - $2,0 Mill
Everett Taylor
S12: $1.5 mil
S13: $1.5 mil
S14: $1.5 mil
S15: $1.0 mil + TO & PO
S16: $1.0 mil + TO & PO
S17: $1.0 mil + TO & PO
+ 1 million for each year if you are stay active and has 50 TPE more as on the start of the season
GOALTENDERS 5,0 Mio
Noah Robinson
S12: $2,5 mil
Fabian Furhberg
S12: $2,0 mil
S13: $4,0 mil
S14: $3,0 mil
S15: $2,0 mil TO and PO if one of teh sides want not this year, then he is UFA
+ for every year 0,5 million bonus for 15 wins in the season
TEAM FRONT OFFICE: $5 Mil of $5 Mil
Chris McZehrl - for GM: $2,0 Mil
Smirnov Light - for Captain and Head Scout: $1,5 Mil
Dennis Seidenberg - for assistant Captain: $0,5 Mil
Brandon Cant - for assistant Captain: $0,5 Mil
Adam Kylrad - for assistant Scout: $0,5 Mil
TEAM TRAINING CAMP: $8 Mil
SHL BUDGET: $55,0 Mil + $8 Mil(TTC) - $3 Mil(Minor Budget) = $60,0 Mil
MINOR BUDGET: $3 of 3 Mil
TEAM FRONT OFFICE: $5 Mil
REMAINING BUDGET: $10,0 Mil
FORWARDS 38,0 Mio
Smirnov Light
S12: $5.0 mil
S13: $4.5 mil
S14: $4.5 mil
S15: $4.0 mil
S16: $4.0 mil
S17: $3.0 mil *
S18: $3.0 mil *
+ NTC for all years
* Player Option
Claude Perron
S12 - $4.0 Mill
S13 - $4.0 Mill
S14 - $4.0 Mill
+ 0,5 million for 10 Goals for each Season
+ NTC for each year
Jackson Spruill
S12: $3,5mil (LNTC)
S13: $3,5mil (LNTC)
Sven Wolf
S12 - $3.5 mill + Bonus 150,000 for 45 + pts
S13 - $3.5 mill + Bonus 250,000 for 30 + Goals
S14 - $3 mill + Bonus 500,000 for 65 + pts
+ Full NTC for each season
Adam Kylrad
S12 - $3.5 Mill
S13 - $3.5 Mill
S14 - $3,0 Mill
+ 0,5 million for 15 Goals for each Season
Jordan Bartow
S12 - $3.5 Mill
S13 - $3.5 Mill
S14 - $3,0 Mill
+ 0,5 million for 40 Points each Season
Chad Levasseur
S12: $3.5 mil
Joe Momma
S12: $3.5 mil
Matt Kruze
S12: $2.5 mil
Chris McZehrl
S12: $2.0 mil
S13: $2.0 mil
S14: $1.0 mil
S15: $1.0 mil
S16: $1.0 mil
S17: $1.0 mil
S18: $1.0 mil
+500k bonus for scoring 15 goals
+500k bonus for getting 20 assists
+NTC for each year
Myron Goloubev
S12 - $2.0 Mill
S13 - $2.0 Mill
S14 - $2,0 Mill
Corey Michael
S12: $1.0 mil
Josh Claus
S12: $0,5 mil
DEFENCEMEN 12,5 Mio
Dennis Seidenberg
S12: $3,5 mil
S13: $3,5 mil
S14: $3,5 mil (Player Option)
+ NTC for all years
+ each year 500k for 15 assists
Curtis Larade
S12: $3.0 mil
[S13: $4.0 mil
S14: $3.5 mil
S15: $3.0 mil
for each year 0,5 Million for 20 Assists] new contract!
Greg Dufour
S12: $2.0 mil
Ingemar Dahlquist
S12 - $0.5 Mill
S13 - $3.0 Mill
S14 - $3.0 Mill
+ 0,5 million for 15 Assists for each Season
+ PO/TO for S14(both sides must accept)
Phil Phaneuf
S12 - $2.0 Mill
S13 - $2.0 Mill
S14 - $2,0 Mill
Everett Taylor
S12: $1.5 mil
S13: $1.5 mil
S14: $1.5 mil
S15: $1.0 mil + TO & PO
S16: $1.0 mil + TO & PO
S17: $1.0 mil + TO & PO
+ 1 million for each year if you are stay active and has 50 TPE more as on the start of the season
GOALTENDERS 5,0 Mio
Noah Robinson
S12: $2,5 mil
Fabian Furhberg
S12: $2,0 mil
S13: $4,0 mil
S14: $3,0 mil
S15: $2,0 mil TO and PO if one of teh sides want not this year, then he is UFA
+ for every year 0,5 million bonus for 15 wins in the season
TEAM FRONT OFFICE: $5 Mil of $5 Mil
Chris McZehrl - for GM: $2,0 Mil
Smirnov Light - for Captain and Head Scout: $1,5 Mil
Dennis Seidenberg - for assistant Captain: $0,5 Mil
Brandon Cant - for assistant Captain: $0,5 Mil
Adam Kylrad - for assistant Scout: $0,5 Mil
TEAM TRAINING CAMP: $8 Mil
SHL BUDGET: $55,0 Mil + $8 Mil(TTC) - $3 Mil(Minor Budget) = $60,0 Mil
MINOR BUDGET: $3 of 3 Mil
TEAM FRONT OFFICE: $5 Mil
REMAINING BUDGET: $10,0 Mil