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