Team Finance for Ligue simulée 2

Update - mars 3 2010 at 19:53

AVALANCHE

[ Team Roster ] [ Team Scoring ] [ Team Finance ] [ Team PlayersInfo ] [ Team Lines ] [ Team Prospects ] [ Team Schedule ] [ Team Stats VS ] [ Injury Suspension ] [ Team Records ] [ Team History ] [ Farm Team Roster ] [ Page Top ]

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 699 - 96,23%
Level 2: 5000 - 60 $ - 4 861 - 97,22%
Level 3: 2000 - 35 $ - 1 924 - 96,21%
Level 4: 4000 - 20 $ - 3 907 - 97,67%
Luxury: 1000 - 200 $ - 962 - 96,15%
Total Attendance : 20000
Arena Name	Pepsi Center
Income
Home Games Left	10
Average Attendance - %	19 352 - 96,76%
Average Income	1 480 365 $
Estimated Revenue	14 803 654 $
Expense
Pro Payroll	49 233 000 $
Farm Payroll	170 800 $
Coach Payroll	1 880 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	625 412 $
Estimated Season Expenses	11 882 828 $
Current Funds	52 328 284 $
Projected Bank Account	55 249 110 $

Pro PayRoll
Daniel Briere	6 500 000 $ (5)
Corey Perry	5 125 000 $ (5)
Daymond Langkow	4 500 000 $ (4)
Kevin Bieksa	3 750 000 $ (3)
Nick Schultz	3 500 000 $ (5)
Tom Poti	3 500 000 $ (3)
Drew Doughty	3 475 000 $ (3)
Andrei Kostitsyn	3 250 000 $ (3)
Wojtek Wolski	2 800 000 $ (2)
Mikkel Boedker	1 725 000 $ (3)
Peter Mueller	1 700 000 $ (2)
Michael Komisarek	1 700 000 $ (1)
Taylor Pyatt	1 575 000 $ (1)
Patrik Berglund	1 247 000 $ (3)
Benoit Pouliot	896 000 $ (1)
Daniel Carcillo	880 000 $ (1)
Matt Niskanen	850 000 $ (2)
Eric Nystrom	688 000 $ (2)
Craig Anderson	550 000 $ (1)
David Steckel	512 000 $ (2)
Patric Hornqvist	475 000 $ (2)
Jimmy Howard	35 000 $ (1)
Salary Commitment
Year 2009 : 49 233 000,00 $
Year 2010 : 43 597 000,00 $
Year 2011 : 36 572 000,00 $
Year 2012 : 19 625 000,00 $

Farm PayRoll
Ville Leino	47 500 $ (1)
Darroll Powe	47 500 $ (2)
Nathan Gerbe	15 500 $ (3)
Steven Goertzen	11 200 $ (1)
Pierre-Luc Letourneau-Leblond	11 200 $ (1)
Derek Joslin	10 300 $ (1)
Warren Peters	10 000 $ (1)
Peter Forsberg	5 000 $ (1)
Trevor Smith	4 900 $ (1)
Matt Pelech	4 600 $ (1)
John Negrin	3 100 $ (1)
Salary Commitment
Year 2009 : 170 800,00 $
Year 2010 : 63 000,00 $
Year 2011 : 15 500,00 $
Year 2012 : 0,00 $

BLACK HAWKS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 634 - 95,42%
Level 2: 5000 - 60 $ - 4 900 - 98,00%
Level 3: 2000 - 35 $ - 1 919 - 95,94%
Level 4: 4000 - 20 $ - 3 889 - 97,21%
Luxury: 1000 - 200 $ - 965 - 96,50%
Total Attendance : 20000
Arena Name	United Center
Income
Home Games Left	9
Average Attendance - %	19 306 - 96,53%
Average Income	1 465 689 $
Estimated Revenue	13 191 202 $
Expense
Pro Payroll	40 722 000 $
Farm Payroll	124 900 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	510 328 $
Estimated Season Expenses	9 696 232 $
Current Funds	58 981 698 $
Projected Bank Account	62 476 668 $

Pro PayRoll
Marc-Andre Fleury	5 000 000 $ (5)
Bill Guerin	4 500 000 $ (1)
Ryan Whitney	4 000 000 $ (4)
Sergei Fedorov	4 000 000 $ (1)
Milan Hejduk	3 900 000 $ (2)
Steven Stamkos	3 725 000 $ (3)
Adam Foote	3 000 000 $ (2)
Matthew Carle	2 902 000 $ (4)
Jamal Mayers	1 333 000 $ (2)
Chris Gratton	1 250 000 $ (1)
Viktor Tikhonov	1 143 000 $ (3)
Chris Neil	1 100 000 $ (1)
Nicklas Grossman	975 000 $ (2)
David Hale	700 000 $ (2)
Alex Goligoski	651 000 $ (1)
Jeff Woywitka	643 000 $ (1)
Rich Peverley	475 000 $ (2)
Vladimir Sobotka	475 000 $ (2)
Jeff Hamilton	475 000 $ (1)
Justin Pogge	475 000 $ (1)
Salary Commitment
Year 2009 : 40 722 000,00 $
Year 2010 : 27 628 000,00 $
Year 2011 : 16 770 000,00 $
Year 2012 : 11 902 000,00 $

Farm PayRoll
Gregory Stewart	47 500 $ (2)
Per Ledin	47 500 $ (1)
Maxim Mayorov	5 300 $ (1)
Aleksey Morozov	5 000 $ (1)
Alexander Radulov	5 000 $ (1)
Martin Rucinsky	5 000 $ (1)
Mike Johnson	5 000 $ (1)
Joe Motzko	3 600 $ (1)
Andrew MacDonald	1 000 $ (1)
Salary Commitment
Year 2009 : 124 900,00 $
Year 2010 : 47 500,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

BLUE JACKETS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 771 - 97,14%
Level 2: 5000 - 60 $ - 4 867 - 97,34%
Level 3: 2000 - 35 $ - 1 949 - 97,44%
Level 4: 4000 - 20 $ - 3 887 - 97,18%
Luxury: 1000 - 200 $ - 981 - 98,12%
Total Attendance : 20000
Arena Name	Nationwide Arena
Income
Home Games Left	9
Average Attendance - %	19 455 - 97,28%
Average Income	1 498 587 $
Estimated Revenue	13 487 279 $
Expense
Pro Payroll	55 745 000 $
Farm Payroll	34 700 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	18
Expenses Per Game	692 435 $
Estimated Season Expenses	12 463 830 $
Current Funds	36 740 673 $
Projected Bank Account	37 764 122 $

Pro PayRoll
Simon Gagne	5 250 000 $ (3)
Kim Johnsson	4 850 000 $ (2)
Patrice Bergeron	4 750 000 $ (3)
Markus Naslund	4 000 000 $ (2)
Daniel Sedin	3 575 000 $ (1)
Henrik Sedin	3 575 000 $ (1)
Jaroslav Spacek	3 333 000 $ (1)
Chris Mason	3 000 000 $ (2)
Teemu Selanne	2 625 000 $ (2)
Viktor Kozlov	2 500 000 $ (1)
Carey Price	2 200 000 $ (2)
Hal Gill	2 075 000 $ (1)
Mark Eaton	2 000 000 $ (2)
Francis Bouillon	1 875 000 $ (1)
Eric Belanger	1 750 000 $ (2)
Rostislav Klesla	1 600 000 $ (2)
Stephane Robidas	1 500 000 $ (2)
Andrew Ference	1 400 000 $ (2)
Kurtis Foster	1 025 000 $ (1)
Milan Lucic	850 000 $ (2)
Marcel Goc	775 000 $ (1)
Gregory Campbell	762 000 $ (2)
Alexandre Picard	475 000 $ (1)
Salary Commitment
Year 2009 : 55 745 000,00 $
Year 2010 : 36 537 000,00 $
Year 2011 : 10 000 000,00 $
Year 2012 : 0,00 $

Farm PayRoll
Ben Maxwell	9 100 $ (1)
Anson Carter	5 000 $ (1)
Brad Larsen	5 000 $ (1)
Branko Radivojevic	5 000 $ (1)
Rem Murray	5 000 $ (1)
John Grahame	5 000 $ (1)
Zack Smith	600 $ (1)
Salary Commitment
Year 2009 : 34 700,00 $
Year 2010 : 0,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

BLUES

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 549 - 94,36%
Level 2: 5000 - 60 $ - 4 842 - 96,84%
Level 3: 2000 - 35 $ - 1 893 - 94,64%
Level 4: 4000 - 20 $ - 3 862 - 96,56%
Luxury: 1000 - 200 $ - 950 - 95,02%
Total Attendance : 20000
Arena Name	Savis Center
Income
Home Games Left	8
Average Attendance - %	19 096 - 95,48%
Average Income	1 443 837 $
Estimated Revenue	11 550 698 $
Expense
Pro Payroll	53 986 000 $
Farm Payroll	609 100 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	677 989 $
Estimated Season Expenses	12 881 791 $
Current Funds	50 051 042 $
Projected Bank Account	48 719 949 $

Pro PayRoll
Jason Spezza	7 000 000 $ (6)
Vincent Lecavalier	6 875 000 $ (5)
Sergei Zubov	5 350 000 $ (1)
Milan Michalek	4 333 000 $ (5)
Jean-Pierre Dumont	4 000 000 $ (4)
Vesa Toskala	4 000 000 $ (2)
Luke Schenn	2 975 000 $ (3)
Mike Van Ryn	2 900 000 $ (2)
Henrik Tallinder	2 562 000 $ (2)
Raffi Torres	2 250 000 $ (2)
Brendan Morrison	2 159 000 $ (1)
Pascal Dupuis	1 400 000 $ (3)
Jarkko Ruutu	1 251 000 $ (3)
Marc-Andre Bergeron	1 116 000 $ (1)
Mathieu Garon	1 100 000 $ (1)
Johan Hedberg	1 087 000 $ (2)
Adam Mair	758 000 $ (2)
Petteri Nokelainen	667 000 $ (1)
Steve Downie	585 000 $ (2)
Nathan Oystrick	578 000 $ (1)
Brad Winchester	475 000 $ (1)
Jonathan Ericsson	475 000 $ (3)
Janne Niskala	90 000 $ (1)
Salary Commitment
Year 2009 : 53 986 000,00 $
Year 2010 : 42 451 000,00 $
Year 2011 : 28 309 000,00 $
Year 2012 : 22 208 000,00 $

Farm PayRoll
Kyle Calder	270 000 $ (1)
Brett McLean	170 000 $ (2)
Adam Hall	60 000 $ (3)
Ben Bishop	33 100 $ (3)
Kyle Cumiskey	32 900 $ (1)
Jason Ward	11 300 $ (1)
Mark Smith	5 000 $ (1)
Mark Mowers	5 000 $ (1)
Marc Chouinard	5 000 $ (1)
Branislav Mezei	5 000 $ (1)
Bryan Berard	5 000 $ (1)
Janne Niinimaa	5 000 $ (1)
Matt Beleskey	1 800 $ (1)
Salary Commitment
Year 2009 : 609 100,00 $
Year 2010 : 263 100,00 $
Year 2011 : 93 100,00 $
Year 2012 : 0,00 $

BRUINS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 637 - 95,47%
Level 2: 5000 - 60 $ - 4 805 - 96,10%
Level 3: 2000 - 35 $ - 1 917 - 95,83%
Level 4: 4000 - 20 $ - 3 879 - 96,97%
Luxury: 1000 - 200 $ - 954 - 95,42%
Total Attendance : 20000
Arena Name	TD Banknorth Garden
Income
Home Games Left	9
Average Attendance - %	19 192 - 95,96%
Average Income	1 451 626 $
Estimated Revenue	13 064 633 $
Expense
Pro Payroll	42 485 000 $
Farm Payroll	347 000 $
Coach Payroll	1 700 000 $
Luxury Taxe Total	0 $
Games Remaining	21
Expenses Per Game	543 073 $
Estimated Season Expenses	11 404 533 $
Current Funds	52 064 676 $
Projected Bank Account	53 724 776 $

Pro PayRoll
Jean-Sebastien Giguere	6 000 000 $ (3)
Pavel Kubina	5 000 000 $ (2)
Tomas Kaberle	4 250 000 $ (3)
Jay McKee	4 000 000 $ (2)
Evgeni Malkin	3 834 000 $ (5)
Brent Burns	3 550 000 $ (4)
Dustin Byfuglien	3 000 000 $ (2)
Manny Legace	1 800 000 $ (1)
Ryan Kesler	1 750 000 $ (1)
Ryane Clowe	1 600 000 $ (1)
Jack Skille	1 275 000 $ (2)
Christian Hanson	875 000 $ (1)
Mark Fistric	825 000 $ (1)
Bryan Bickell	725 000 $ (1)
Blair Betts	615 000 $ (1)
Tyler Kennedy	536 000 $ (2)
Ben Guite	475 000 $ (1)
Cody McCormick	475 000 $ (1)
Colin Stuart	475 000 $ (1)
Johnny Boychuk	475 000 $ (1)
Darren Helm	475 000 $ (2)
Chris Bourque	475 000 $ (1)
Salary Commitment
Year 2009 : 42 485 000,00 $
Year 2010 : 31 920 000,00 $
Year 2011 : 17 634 000,00 $
Year 2012 : 7 384 000,00 $

Farm PayRoll
John Zeiler	50 000 $ (3)
Adam Pineault	50 000 $ (1)
Garrett Stafford	50 000 $ (1)
Corey Locke	49 500 $ (1)
Petr Kalus	47 500 $ (1)
David Van Der Gulik	47 500 $ (1)
Chris Holt	47 500 $ (1)
Rickard Wallin	5 000 $ (1)
Derek Dorsett	0 $ (1)
Pierre-Alexandr Parenteau	0 $ (1)
Tim Stapleton	0 $ (1)
Salary Commitment
Year 2009 : 347 000,00 $
Year 2010 : 50 000,00 $
Year 2011 : 50 000,00 $
Year 2012 : 0,00 $

CANADIENS

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 6273 - 60 $ - 4 876 - 77,72%
Level 3: 2000 - 35 $ - 1 935 - 96,76%
Level 4: 6000 - 20 $ - 3 955 - 65,92%
Luxury: 1000 - 200 $ - 968 - 96,82%
Total Attendance : 21273
Arena Name	Centre Bell
Income
Home Games Left	9
Average Attendance - %	17 734 - 83,36%
Average Income	1 297 470 $
Estimated Revenue	11 677 226 $
Expense
Pro Payroll	41 103 330 $
Farm Payroll	197 100 $
Coach Payroll	1 600 000 $
Luxury Taxe Total	0 $
Games Remaining	18
Expenses Per Game	523 176 $
Estimated Season Expenses	9 417 168 $
Current Funds	41 329 524 $
Projected Bank Account	43 589 582 $

Pro PayRoll
Roberto Luongo	6 750 000 $ (2)
Sheldon Souray	5 400 000 $ (4)
Valtteri Filppula	3 000 000 $ (5)
Greg De Vries	2 500 000 $ (1)
Antti Miettinen	2 333 333 $ (3)
Tuomo Ruutu	2 250 000 $ (1)
Tom Preissing	2 159 000 $ (3)
Jeff Halpern	2 000 000 $ (2)
Robert Nilsson	2 000 000 $ (3)
Jason Chimera	1 500 000 $ (4)
Patrice Brisebois	1 500 000 $ (1)
Michael Frolik	1 275 000 $ (3)
Andreas Lilja	1 250 000 $ (2)
Todd Fedoruk	1 058 000 $ (3)
Mark Giordano	892 000 $ (3)
Dave Bolland	846 000 $ (1)
Jon Sim	785 000 $ (2)
Jiri Novotny	750 000 $ (1)
Stephen Valiquette	725 000 $ (2)
Jussi Jokinen	633 000 $ (1)
Rob Davison	525 000 $ (1)
Kyle Brodziak	497 000 $ (1)
Jed Ortmeyer	475 000 $ (1)
Salary Commitment
Year 2009 : 41 103 333,00 $
Year 2010 : 31 127 333,00 $
Year 2011 : 19 617 333,00 $
Year 2012 : 9 900 000,00 $

Farm PayRoll
Lauri Korpikoski	95 700 $ (2)
Shawn Belle	47 500 $ (1)
Andreas Nodl	35 600 $ (3)
Jozef Stumpel	5 000 $ (1)
Mikael Holmqvist	5 000 $ (1)
Simon Gamache	5 000 $ (1)
Brett Carson	3 300 $ (2)
Salary Commitment
Year 2009 : 197 100,00 $
Year 2010 : 134 600,00 $
Year 2011 : 35 600,00 $
Year 2012 : 0,00 $

CANUCKS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 592 - 94,90%
Level 2: 5000 - 60 $ - 4 821 - 96,41%
Level 3: 2000 - 35 $ - 1 884 - 94,20%
Level 4: 4000 - 20 $ - 3 845 - 96,13%
Luxury: 1000 - 200 $ - 949 - 94,85%
Total Attendance : 20000
Arena Name	General Motors Place
Income
Home Games Left	10
Average Attendance - %	19 090 - 95,45%
Average Income	1 438 499 $
Estimated Revenue	14 384 990 $
Expense
Pro Payroll	42 712 000 $
Farm Payroll	406 700 $
Coach Payroll	1 900 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	549 009 $
Estimated Season Expenses	10 431 171 $
Current Funds	59 690 519 $
Projected Bank Account	63 644 338 $

Pro PayRoll
Scott Gomez	7 357 000 $ (5)
Michael Nylander	4 875 000 $ (1)
Martin Erat	4 500 000 $ (4)
Erik Johnson	3 700 000 $ (3)
Brett Clark	3 500 000 $ (2)
Nick Boynton	2 950 000 $ (1)
Scott Walker	2 500 000 $ (2)
Kyle Turris	2 435 000 $ (3)
Trevor Daley	2 300 000 $ (3)
Sean Bergenheim	863 000 $ (2)
Jason LaBarbera	800 000 $ (1)
Shane Hnidy	757 000 $ (1)
Erik Christensen	750 000 $ (1)
Dustin Boyd	702 000 $ (1)
Josh Harding	700 000 $ (1)
Kevin Klein	650 000 $ (2)
Nikita Filatov	634 000 $ (3)
John Mitchell	487 000 $ (2)
Gilbert Brule	475 000 $ (1)
Mark Parrish	475 000 $ (1)
Brian Boyle	475 000 $ (1)
Blake Comeau	457 000 $ (1)
Byron Bitz	370 000 $ (2)
Salary Commitment
Year 2009 : 42 712 000,00 $
Year 2010 : 29 296 000,00 $
Year 2011 : 20 926 000,00 $
Year 2012 : 11 857 000,00 $

Farm PayRoll
Nathan Paetsch	85 000 $ (2)
Peter Harrold	58 300 $ (2)
Tomas Plihal	50 000 $ (1)
Adam Pardy	50 000 $ (1)
Michel Ouellet	47 500 $ (1)
Kevin Porter	45 700 $ (2)
Michael Ryan	18 100 $ (1)
Anssi Salmela	16 500 $ (1)
Ilya Zubov	12 800 $ (2)
Jared Ross	7 500 $ (1)
Bryan Rodney	5 400 $ (1)
Jordan LaVallee	3 700 $ (1)
Jeremy Colliton	3 300 $ (1)
Ryan Stone	1 800 $ (1)
Jakub Petruzalek	1 100 $ (1)
Matt Carkner	0 $ (1)
Salary Commitment
Year 2009 : 406 700,00 $
Year 2010 : 201 800,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

CAPITALS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 650 - 95,62%
Level 2: 5000 - 60 $ - 4 787 - 95,73%
Level 3: 2000 - 35 $ - 1 929 - 96,45%
Level 4: 4000 - 20 $ - 3 880 - 97,01%
Luxury: 1000 - 200 $ - 948 - 94,76%
Total Attendance : 20000
Arena Name	MCI Center
Income
Home Games Left	12
Average Attendance - %	19 194 - 95,97%
Average Income	1 448 134 $
Estimated Revenue	17 377 611 $
Expense
Pro Payroll	48 024 330 $
Farm Payroll	666 300 $
Coach Payroll	1 950 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	617 569 $
Estimated Season Expenses	11 733 811 $
Current Funds	49 700 137 $
Projected Bank Account	55 343 937 $

Pro PayRoll
Ryan Getzlaf	5 325 000 $ (5)
Andrej Meszaros	4 000 000 $ (5)
Joni Pitkanen	4 000 000 $ (3)
Nathan Horton	4 000 000 $ (5)
Brad Stuart	3 750 000 $ (3)
Rod Brind'Amour	3 600 000 $ (3)
Rostislav Olesz	3 125 000 $ (5)
Cam Ward	2 667 000 $ (2)
Sergei Samsonov	2 533 000 $ (3)
Chuck Kobasew	2 333 333 $ (3)
Dmitri Kalinin	1 750 000 $ (1)
Niclas Wallin	1 725 000 $ (2)
Bobby Ryan	1 539 000 $ (2)
Colby Armstrong	1 200 000 $ (1)
Dennis Seidenberg	1 200 000 $ (1)
Andrew Cogliano	1 133 000 $ (2)
Daniel Paille	1 125 000 $ (2)
James Wisniewski	900 000 $ (1)
Kirk Maltby	883 000 $ (2)
Kris Versteeg	484 000 $ (1)
Curtis McElhinney	475 000 $ (1)
Andre Deveaux	186 000 $ (1)
Richard Petiot	91 000 $ (1)
Salary Commitment
Year 2009 : 48 024 333,00 $
Year 2010 : 41 738 333,00 $
Year 2011 : 32 666 333,00 $
Year 2012 : 16 450 000,00 $

Farm PayRoll
James Sheppard	140 000 $ (2)
Ladislav Smid	88 600 $ (2)
Torrey Mitchell	72 500 $ (1)
Thomas Pock	62 800 $ (1)
Nathan Guenin	55 000 $ (1)
Anthony Stewart	52 200 $ (1)
Rick Rypien	52 200 $ (1)
Derek Meech	48 300 $ (2)
Matt Ellis	36 800 $ (1)
Jaime Sifers	16 800 $ (1)
Barry Tallackson	14 800 $ (1)
Matt Moulson	7 000 $ (1)
Martin Lapointe	5 000 $ (1)
Jeff O'Neill	5 000 $ (1)
Dan Cloutier	5 000 $ (1)
Andrew Gordon	3 000 $ (1)
Andy Wozniewski	1 300 $ (1)
Salary Commitment
Year 2009 : 666 300,00 $
Year 2010 : 276 900,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

COYOTES

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 686 - 96,07%
Level 2: 5000 - 60 $ - 4 894 - 97,89%
Level 3: 2000 - 35 $ - 1 932 - 96,58%
Level 4: 4000 - 20 $ - 3 895 - 97,38%
Luxury: 1000 - 200 $ - 970 - 96,96%
Total Attendance : 20000
Arena Name	Glendale Arena
Income
Home Games Left	7
Average Attendance - %	19 377 - 96,88%
Average Income	1 459 450 $
Estimated Revenue	10 216 150 $
Expense
Pro Payroll	45 253 000 $
Farm Payroll	578 300 $
Coach Payroll	1 300 000 $
Luxury Taxe Total	0 $
Games Remaining	18
Expenses Per Game	574 772 $
Estimated Season Expenses	10 345 896 $
Current Funds	44 455 168 $
Projected Bank Account	44 325 422 $

Pro PayRoll
Marian Hossa	7 450 000 $ (1)
Brian Campbell	7 140 000 $ (5)
Martin St. Louis	5 250 000 $ (3)
Ilja Bryzgalov	4 250 000 $ (3)
Brenden Morrow	4 100 000 $ (5)
Jarret Stoll	3 600 000 $ (4)
Mikko Koivu	3 250 000 $ (3)
Richard Zednik	1 625 000 $ (1)
Braydon Coburn	1 300 000 $ (2)
Ken Klee	1 250 000 $ (1)
Scottie Upshall	1 200 000 $ (1)
Milan Jurcina	881 000 $ (1)
Guillaume Latendresse	850 000 $ (1)
Boyd Gordon	725 000 $ (1)
Adam Burish	713 000 $ (2)
Ryan Parent	680 000 $ (2)
Douglas Murray	550 000 $ (5)
Andrew Ebbett	299 000 $ (2)
Daniel Lacosta	85 000 $ (1)
Keith Aucoin	55 000 $ (1)
Salary Commitment
Year 2009 : 45 253 000,00 $
Year 2010 : 31 132 000,00 $
Year 2011 : 28 140 000,00 $
Year 2012 : 15 390 000,00 $

Farm PayRoll
Justin Williams	350 000 $ (3)
Jared Boll	73 500 $ (2)
Curtis Sanford	65 000 $ (1)
Steve Wagner	31 000 $ (1)
Chris Minard	14 800 $ (1)
Tom Wandell	11 000 $ (1)
Brandon Prust	10 800 $ (1)
Brett Sterling	9 600 $ (1)
Ryan Potulny	5 900 $ (1)
Danny Syvret	2 400 $ (1)
Alexander Nikulin	2 200 $ (1)
Clay Wilson	1 400 $ (1)
Jason Garrison	700 $ (1)
Salary Commitment
Year 2009 : 578 300,00 $
Year 2010 : 423 500,00 $
Year 2011 : 350 000,00 $
Year 2012 : 0,00 $

DEVILS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 697 - 96,21%
Level 2: 5000 - 60 $ - 4 876 - 97,52%
Level 3: 2000 - 35 $ - 1 927 - 96,33%
Level 4: 4000 - 20 $ - 3 917 - 97,91%
Luxury: 1000 - 200 $ - 985 - 98,51%
Total Attendance : 20000
Arena Name	Prudential Center
Income
Home Games Left	11
Average Attendance - %	19 401 - 97,00%
Average Income	1 475 010 $
Estimated Revenue	16 225 111 $
Expense
Pro Payroll	56 423 000 $
Farm Payroll	271 700 $
Coach Payroll	1 700 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	712 130 $
Estimated Season Expenses	14 242 600 $
Current Funds	50 133 434 $
Projected Bank Account	52 115 945 $

Pro PayRoll
Patrick Marleau	6 300 000 $ (2)
Martin Havlat	6 000 000 $ (1)
Mats Sundin	5 363 000 $ (1)
Alex Tanguay	5 250 000 $ (1)
Mike Green	5 250 000 $ (4)
Rob Blake	5 000 000 $ (1)
Brad Boyes	4 000 000 $ (4)
Bryan Allen	2 900 000 $ (4)
Jonathan Toews	2 800 000 $ (2)
Chris Kelly	2 125 000 $ (4)
Nik Antropov	1 950 000 $ (1)
Steve Ott	1 417 000 $ (2)
Jonas Hiller	1 300 000 $ (2)
Steve Eminger	1 200 000 $ (1)
Craig Conroy	1 050 000 $ (2)
Jiri Hudler	1 015 000 $ (1)
Mike Smith	950 000 $ (3)
Jeff Schultz	750 000 $ (1)
Freddy Meyer	588 000 $ (2)
Joel Ward	500 000 $ (1)
Boyd Devereaux	475 000 $ (1)
Mike Lundin	240 000 $ (1)
Salary Commitment
Year 2009 : 56 423 000,00 $
Year 2010 : 28 680 000,00 $
Year 2011 : 15 225 000,00 $
Year 2012 : 14 275 000,00 $

Farm PayRoll
Petri Kontiola	77 500 $ (1)
Antti Pihlstrom	53 000 $ (1)
Nathan McIver	49 500 $ (1)
Pascal Pelletier	47 500 $ (1)
Krystofer Kolanos	17 500 $ (1)
Aaron Rome	14 600 $ (1)
Jordan Hendry	7 100 $ (1)
Chad Kilger	5 000 $ (1)
Brett Festerling	0 $ (1)
Brett Skinner	0 $ (1)
Petr Vrana	0 $ (1)
David Schlemko	0 $ (1)
Ben Lovejoy	0 $ (1)
Tim Wallace	0 $ (1)
Phil Oreskovic	0 $ (1)
Salary Commitment
Year 2009 : 271 700,00 $
Year 2010 : 0,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

DUCKS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 664 - 95,79%
Level 2: 5000 - 60 $ - 4 927 - 98,54%
Level 3: 2000 - 35 $ - 1 943 - 97,15%
Level 4: 4000 - 20 $ - 3 909 - 97,73%
Luxury: 1000 - 200 $ - 969 - 96,92%
Total Attendance : 20000
Arena Name	Honda Center
Income
Home Games Left	11
Average Attendance - %	19 412 - 97,06%
Average Income	1 458 316 $
Estimated Revenue	16 041 473 $
Expense
Pro Payroll	49 547 000 $
Farm Payroll	717 700 $
Coach Payroll	1 700 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	633 716 $
Estimated Season Expenses	12 040 604 $
Current Funds	47 512 840 $
Projected Bank Account	51 513 709 $

Pro PayRoll
Jason Arnott	4 500 000 $ (3)
Mike Fisher	4 200 000 $ (5)
Keith Tkachuk	4 000 000 $ (1)
Chris Phillips	3 500 000 $ (3)
Vaclav Prospal	3 500 000 $ (4)
Maxim Afinogenov	3 333 000 $ (1)
Andy Sutton	3 000 000 $ (2)
Bryce Salvador	2 900 000 $ (4)
Ryan Miller	2 667 000 $ (5)
Henrik Zetterberg	2 650 000 $ (5)
Petr Sykora	2 500 000 $ (1)
Brent Sopel	2 333 000 $ (3)
Denis Gauthier	1 931 000 $ (1)
Petr Prucha	1 600 000 $ (1)
Chris Osgood	1 417 000 $ (3)
Michael Peca	1 237 000 $ (1)
Chris Kunitz	921 000 $ (4)
Brett Lebda	650 000 $ (2)
Brandon Dubinsky	633 000 $ (1)
Johnny Oduya	600 000 $ (1)
Martin St. Pierre	500 000 $ (1)
Tomas Kopecky	500 000 $ (1)
Matt Pettinger	475 000 $ (1)
Salary Commitment
Year 2009 : 49 547 000,00 $
Year 2010 : 32 238 000,00 $
Year 2011 : 28 588 000,00 $
Year 2012 : 16 838 000,00 $

Farm PayRoll
Dan Fritsche	87 500 $ (1)
Daniel Tjarnqvist	75 000 $ (1)
Jason Strudwick	65 000 $ (1)
Ryan Carter	62 500 $ (3)
Craig Weller	60 000 $ (2)
Nate Thompson	50 000 $ (1)
Dany Sabourin	47 500 $ (1)
Riku Helenius	47 500 $ (1)
Erik Reitz	40 000 $ (1)
Liam Reddox	39 600 $ (1)
Cody Bass	38 500 $ (2)
Chris Conner	30 400 $ (1)
Antti Niemi	21 100 $ (1)
Dustin Jeffrey	7 400 $ (1)
Michael Vernace	7 300 $ (1)
Mike Santorelli	5 100 $ (1)
Sergei Brylin	5 000 $ (1)
Sean Hill	5 000 $ (1)
Jiri Slegr	5 000 $ (1)
Eric Daze	5 000 $ (1)
Alexei Zhitnik	5 000 $ (1)
David Aebischer	5 000 $ (1)
Kyle Greentree	1 800 $ (1)
Nate Raduns	900 $ (1)
Grant Lewis	600 $ (1)
Salary Commitment
Year 2009 : 717 700,00 $
Year 2010 : 161 000,00 $
Year 2011 : 62 500,00 $
Year 2012 : 0,00 $

FLAMES

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 656 - 95,70%
Level 2: 5000 - 60 $ - 4 760 - 95,19%
Level 3: 2000 - 35 $ - 1 892 - 94,59%
Level 4: 4000 - 20 $ - 3 828 - 95,69%
Luxury: 1000 - 200 $ - 947 - 94,65%
Total Attendance : 20000
Arena Name	Pengrowth Saddledome
Income
Home Games Left	8
Average Attendance - %	19 082 - 95,41%
Average Income	1 461 027 $
Estimated Revenue	11 688 215 $
Expense
Pro Payroll	43 006 000 $
Farm Payroll	350 400 $
Coach Payroll	2 200 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	555 566 $
Estimated Season Expenses	10 555 754 $
Current Funds	49 039 913 $
Projected Bank Account	50 172 374 $

Pro PayRoll
Rick Dipietro	4 500 000 $ (8)
Adrian Aucoin	4 000 000 $ (1)
Jochen Hecht	3 525 000 $ (4)
Steve Sullivan	3 200 000 $ (1)
Miroslav Satan	2 804 000 $ (1)
Randy Jones	2 750 000 $ (2)
Steve Staios	2 700 000 $ (3)
Andrew Brunette	2 333 000 $ (3)
Jason Williams	2 000 000 $ (1)
Mark Bell	2 000 000 $ (1)
Lee Stempniak	1 882 000 $ (2)
Kurt Sauer	1 750 000 $ (4)
Brad Lukowich	1 567 000 $ (2)
Andrew Ladd	1 550 000 $ (2)
Mark Stuart	1 300 000 $ (2)
Patrick Lalime	1 000 000 $ (2)
Tobias Enstrom	900 000 $ (5)
David Clarkson	838 000 $ (2)
Roman Polak	603 000 $ (1)
Clarke MacArthur	522 000 $ (1)
Aaron Johnson	514 000 $ (1)
Nick Tarnasky	475 000 $ (2)
Ryan Shannon	293 000 $ (2)
Salary Commitment
Year 2009 : 43 006 000,00 $
Year 2010 : 27 363 000,00 $
Year 2011 : 15 708 000,00 $
Year 2012 : 10 675 000,00 $

Farm PayRoll
David Koci	52 500 $ (1)
Frans Nielsen	52 500 $ (4)
Chris Butler	51 200 $ (3)
Joshua Hennessy	50 000 $ (1)
Paul Bissonnette	47 500 $ (1)
Brendan Bell	39 800 $ (1)
Brad Staubitz	19 200 $ (1)
Joel Rechlicz	5 400 $ (1)
Niko Kapanen	5 000 $ (1)
Jaromir Jagr	5 000 $ (1)
Duvie Wescott	5 000 $ (1)
Cory Cross	5 000 $ (1)
Peter Schaefer	5 000 $ (2)
Luca Caputi	4 500 $ (1)
Michael Sauer	2 800 $ (1)
Salary Commitment
Year 2009 : 350 400,00 $
Year 2010 : 108 700,00 $
Year 2011 : 103 700,00 $
Year 2012 : 52 500,00 $

FLYERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 652 - 95,64%
Level 2: 5000 - 60 $ - 4 865 - 97,30%
Level 3: 2000 - 35 $ - 1 931 - 96,54%
Level 4: 4000 - 20 $ - 3 909 - 97,72%
Luxury: 1000 - 200 $ - 964 - 96,40%
Total Attendance : 20000
Arena Name	Wachouia Center
Income
Home Games Left	10
Average Attendance - %	19 320 - 96,60%
Average Income	1 458 961 $
Estimated Revenue	14 589 615 $
Expense
Pro Payroll	54 952 000 $
Farm Payroll	421 900 $
Coach Payroll	2 750 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	714 621 $
Estimated Season Expenses	14 292 420 $
Current Funds	34 871 218 $
Projected Bank Account	35 168 413 $

Pro PayRoll
Chris Pronger	6 250 000 $ (2)
Paul Kariya	6 000 000 $ (1)
Mike Richards	5 750 000 $ (5)
John-Michael Liles	4 200 000 $ (4)
Paul Martin	3 833 000 $ (2)
Patrick Kane	3 725 000 $ (3)
Dwayne Roloson	3 667 000 $ (2)
Jamie Langenbrunner	2 800 000 $ (3)
Jason Smith	2 600 000 $ (2)
Karlis Skrastins	2 400 000 $ (1)
Nicklas Backstrom	2 400 000 $ (2)
Ruslan Fedotenko	2 250 000 $ (1)
Tomas Holmstrom	2 250 000 $ (3)
Philippe Boucher	1 989 000 $ (1)
Tim Thomas	1 100 000 $ (5)
Johan Franzen	942 000 $ (5)
Stephane Yelle	750 000 $ (1)
Ben Eager	561 000 $ (1)
Chris Thorburn	510 000 $ (2)
Jerred Smithson	500 000 $ (3)
Janis Sprukts	475 000 $ (0)
Kyle Chipchura	475 000 $ (1)
Dwayne King	0 $ (1)
Salary Commitment
Year 2009 : 54 952 000,00 $
Year 2010 : 40 527 000,00 $
Year 2011 : 21 267 000,00 $
Year 2012 : 11 992 000,00 $

Farm PayRoll
Lukas Kaspar	85 000 $ (1)
Riley Cote	55 000 $ (3)
Theo Peckham	53 500 $ (2)
Lawrence Nycholat	50 000 $ (1)
Anton Stralman	47 500 $ (2)
Tyson Strachan	47 500 $ (2)
Vladimir Mihalik	47 500 $ (1)
Corey Potter	6 700 $ (1)
Byron Ritchie	5 000 $ (1)
Niklas Sundstrom	5 000 $ (1)
Niko Dimitrakos	5 000 $ (1)
Oleg Tverdovsky	5 000 $ (1)
Sebastien Caron	5 000 $ (1)
Zenon Konopka	4 200 $ (2)
Nolan Baumgartner	0 $ (1)
Salary Commitment
Year 2009 : 421 900,00 $
Year 2010 : 207 700,00 $
Year 2011 : 55 000,00 $
Year 2012 : 0,00 $

HURRICANES

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 534 - 94,17%
Level 2: 5000 - 60 $ - 4 838 - 96,75%
Level 3: 2000 - 35 $ - 1 930 - 96,51%
Level 4: 4000 - 20 $ - 3 855 - 96,37%
Luxury: 1000 - 200 $ - 955 - 95,47%
Total Attendance : 20000
Arena Name	RBC Center
Income
Home Games Left	10
Average Attendance - %	19 111 - 95,55%
Average Income	1 445 740 $
Estimated Revenue	14 457 395 $
Expense
Pro Payroll	52 839 000 $
Farm Payroll	175 400 $
Coach Payroll	2 350 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	675 176 $
Estimated Season Expenses	13 503 520 $
Current Funds	60 224 714 $
Projected Bank Account	61 178 589 $

Pro PayRoll
Brian Rafalski	6 000 000 $ (3)
Mathieu Schneider	5 625 000 $ (2)
David Legwand	4 500 000 $ (4)
Eric Staal	4 500 000 $ (4)
Pierre-Marc Bouchard	4 080 000 $ (4)
Jere Lehtinen	4 000 000 $ (1)
Cory Stillman	3 533 000 $ (3)
Niklas Backstrom	3 100 000 $ (5)
Aaron Ward	2 500 000 $ (1)
Jordan Staal	2 200 000 $ (5)
Alexei Ponikarovsky	2 105 000 $ (2)
Sean Avery	1 938 000 $ (5)
Ian Laperriere	1 150 000 $ (1)
Ryan Johnson	1 150 000 $ (2)
Anton Babchuk	1 000 000 $ (1)
Aaron Voros	1 000 000 $ (3)
David Perron	918 000 $ (2)
Marc Staal	827 000 $ (2)
Rob Scuderi	713 000 $ (1)
George Parros	550 000 $ (4)
Tim Jackman	500 000 $ (2)
Mark Mancari	475 000 $ (1)
Al Montoya	475 000 $ (2)
Salary Commitment
Year 2009 : 52 839 000,00 $
Year 2010 : 43 001 000,00 $
Year 2011 : 31 401 000,00 $
Year 2012 : 20 868 000,00 $

Farm PayRoll
Ben Walter	57 500 $ (1)
Sheldon Brookbank	50 000 $ (2)
Tim Brent	49 500 $ (1)
Philippe Dupuis	6 500 $ (1)
Josef Vasicek	5 000 $ (1)
Brett Sutter	2 600 $ (1)
Casey Borer	2 200 $ (1)
Joel Perrault	2 100 $ (1)
Yannick Weber	0 $ (1)
Salary Commitment
Year 2009 : 175 400,00 $
Year 2010 : 50 000,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 575 - 94,69%
Level 2: 5000 - 60 $ - 4 854 - 97,09%
Level 3: 2000 - 35 $ - 1 919 - 95,94%
Level 4: 4000 - 20 $ - 3 921 - 98,01%
Luxury: 1000 - 200 $ - 977 - 97,67%
Total Attendance : 20000
Arena Name	Nassau Veterans Coliseum
Income
Home Games Left	10
Average Attendance - %	19 246 - 96,23%
Average Income	1 452 220 $
Estimated Revenue	14 522 201 $
Expense
Pro Payroll	56 569 000 $
Farm Payroll	352 500 $
Coach Payroll	650 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	702 091 $
Estimated Season Expenses	13 339 729 $
Current Funds	71 066 029 $
Projected Bank Account	72 248 501 $

Pro PayRoll
Dany Heatley	7 500 000 $ (5)
Jarome Iginla	7 000 000 $ (5)
Pavel Datsyuk	6 700 000 $ (4)
Lubomir Visnovsky	5 600 000 $ (5)
Dennis Wideman	3 875 000 $ (3)
Brent Seabrook	3 500 000 $ (3)
Kari Lehtonen	3 000 000 $ (1)
Antoine Vermette	2 600 000 $ (2)
Todd White	2 375 000 $ (3)
Steven Reinprecht	2 000 000 $ (1)
P. J. Axelsson	1 850 000 $ (1)
Francois Beauchemin	1 650 000 $ (2)
Rene Bourque	1 350 000 $ (2)
Alexander Steen	1 280 000 $ (2)
Anze Kopitar	956 000 $ (5)
Dominic Moore	900 000 $ (1)
Steve Mason	847 000 $ (3)
Jim Slater	775 000 $ (1)
Bruno Gervais	741 000 $ (3)
Alexander Edler	550 000 $ (5)
Toby Petersen	550 000 $ (2)
Steve Regier	495 000 $ (1)
Drew Miller	475 000 $ (2)
Salary Commitment
Year 2009 : 56 569 000,00 $
Year 2010 : 47 549 000,00 $
Year 2011 : 39 644 000,00 $
Year 2012 : 28 306 000,00 $

Farm PayRoll
David Jones	55 000 $ (1)
Tanner Glass	51 000 $ (1)
Mattias Ritola	50 000 $ (1)
Jason Jaffray	47 500 $ (1)
Jason Bacashihua	47 500 $ (1)
Fredrik Norrena	31 100 $ (1)
Joey Crabb	22 500 $ (1)
Davis Drewiske	10 400 $ (1)
Quintin Laing	6 600 $ (1)
Martin Straka	5 000 $ (1)
Martin Gelinas	5 000 $ (1)
Jason Allison	5 000 $ (1)
Jan Hrdina	5 000 $ (1)
Raymond Sawada	4 400 $ (2)
Staffan Kronwall	3 400 $ (1)
Barry Brust	3 100 $ (1)
Salary Commitment
Year 2009 : 352 500,00 $
Year 2010 : 4 400,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

KINGS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 624 - 95,30%
Level 2: 5000 - 60 $ - 4 836 - 96,72%
Level 3: 2000 - 35 $ - 1 927 - 96,36%
Level 4: 4000 - 20 $ - 3 918 - 97,96%
Luxury: 1000 - 200 $ - 956 - 95,59%
Total Attendance : 20000
Arena Name	Staples Center
Income
Home Games Left	11
Average Attendance - %	19 261 - 96,31%
Average Income	1 455 097 $
Estimated Revenue	16 006 063 $
Expense
Pro Payroll	56 254 000 $
Farm Payroll	75 800 $
Coach Payroll	2 300 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	714 998 $
Estimated Season Expenses	14 299 960 $
Current Funds	39 751 450 $
Projected Bank Account	41 457 553 $

Pro PayRoll
Marty Turco	5 700 000 $ (2)
Roman Hamrlik	5 500 000 $ (3)
Mike Ribeiro	5 000 000 $ (5)
Scott Hannan	4 500 000 $ (3)
Alex Kovalev	4 500 000 $ (1)
Patrick Sharp	3 800 000 $ (4)
Christian Ehrhoff	3 100 000 $ (3)
Filip Kuba	3 000 000 $ (4)
Alexander Frolov	2 900 000 $ (2)
Toni Lydman	2 875 000 $ (2)
Blake Wheeler	2 825 000 $ (2)
Daniel Cleary	2 800 000 $ (5)
Brooks Laich	2 067 000 $ (3)
Christopher Higgins	1 700 000 $ (1)
Joe Pavelski	1 637 000 $ (2)
Carlo Colaiacovo	1 300 000 $ (2)
Marc-Antoine Pouliot	825 000 $ (2)
Michael Zigomanis	650 000 $ (1)
Andre Roy	550 000 $ (1)
Scott Clemmensen	500 000 $ (1)
Trevor Lewis	475 000 $ (1)
Marcel Hossa	50 000 $ (1)
Salary Commitment
Year 2009 : 56 254 000,00 $
Year 2010 : 47 829 000,00 $
Year 2011 : 29 767 000,00 $
Year 2012 : 14 600 000,00 $

Farm PayRoll
Curtis Joseph	70 000 $ (1)
Josh Tordjman	5 800 $ (1)
Salary Commitment
Year 2009 : 75 800,00 $
Year 2010 : 0,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

LIGHTNING

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 508 - 93,85%
Level 2: 5000 - 60 $ - 4 757 - 95,13%
Level 3: 2000 - 35 $ - 1 911 - 95,56%
Level 4: 4000 - 20 $ - 3 892 - 97,29%
Luxury: 1000 - 200 $ - 948 - 94,77%
Total Attendance : 20000
Arena Name	St.Pete Times Forum
Income
Home Games Left	10
Average Attendance - %	19 016 - 95,08%
Average Income	1 428 845 $
Estimated Revenue	14 288 453 $
Expense
Pro Payroll	44 013 000 $
Farm Payroll	469 000 $
Coach Payroll	1 697 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	563 159 $
Estimated Season Expenses	11 263 180 $
Current Funds	50 856 435 $
Projected Bank Account	53 881 708 $

Pro PayRoll
Joe Sakic	6 000 000 $ (1)
Michael Ryder	4 000 000 $ (3)
Mike Comrie	4 000 000 $ (1)
Tom Gilbert	4 000 000 $ (5)
Pascal Leclaire	3 500 000 $ (2)
Dainius Zubrus	3 400 000 $ (5)
Jim Vandermeer	2 300 000 $ (3)
Rob Niedermayer	2 000 000 $ (1)
Mathieu Dandenault	1 725 000 $ (1)
Radek Dvorak	1 550 000 $ (1)
Derek Armstrong	1 500 000 $ (1)
Wayne Primeau	1 400 000 $ (2)
Donald Brashear	1 200 000 $ (1)
Marek Malik	1 156 000 $ (1)
Andrew Raycroft	800 000 $ (1)
Steve Begin	796 000 $ (1)
Ty Conklin	750 000 $ (1)
Mike Mottau	746 000 $ (2)
Brian Sutherby	700 000 $ (1)
Andy Greene	600 000 $ (1)
Cody McLeod	522 000 $ (1)
Doug Janik	500 000 $ (1)
Michael Rupp	500 000 $ (1)
Matt D'Agostini	368 000 $ (1)
Salary Commitment
Year 2009 : 44 013 000,00 $
Year 2010 : 19 346 000,00 $
Year 2011 : 13 700 000,00 $
Year 2012 : 7 400 000,00 $

Farm PayRoll
Boris Valabik	72 900 $ (1)
Ville Koistinen	70 000 $ (1)
Ole-Kristian Tollefsen	67 500 $ (1)
Marc Methot	52 200 $ (1)
Colin Fraser	50 000 $ (1)
Jamie Lundmark	47 500 $ (1)
Pat Rissmiller	47 500 $ (1)
Yan Stastny	37 400 $ (1)
Tomas Mojzis	12 100 $ (1)
Mikko Lehtonen	9 000 $ (2)
Jonathan Bernier	1 800 $ (3)
Kris Chucko	1 100 $ (1)
Salary Commitment
Year 2009 : 469 000,00 $
Year 2010 : 10 800,00 $
Year 2011 : 1 800,00 $
Year 2012 : 0,00 $

MAPLE LEAFS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 637 - 95,47%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 35 $ - 1 910 - 95,49%
Level 4: 4000 - 20 $ - 3 837 - 95,93%
Luxury: 1000 - 200 $ - 952 - 95,16%
Total Attendance : 20000
Arena Name	Air Canada Centre
Income
Home Games Left	11
Average Attendance - %	19 124 - 95,62%
Average Income	1 461 567 $
Estimated Revenue	16 077 236 $
Expense
Pro Payroll	53 258 000 $
Farm Payroll	330 500 $
Coach Payroll	2 200 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	680 348 $
Estimated Season Expenses	13 606 960 $
Current Funds	32 419 537 $
Projected Bank Account	34 889 813 $

Pro PayRoll
Ryan Smyth	6 250 000 $ (4)
Cristobal Huet	5 625 000 $ (4)
Brian Rolston	5 062 000 $ (4)
Sami Salo	3 500 000 $ (3)
Martin Biron	3 500 000 $ (1)
Marek Zidlicky	3 350 000 $ (2)
Stephen Weiss	3 100 000 $ (5)
Derek Morris	3 074 000 $ (2)
Chris Clark	2 633 000 $ (3)
Anton Volchenkov	2 500 000 $ (2)
Steve Bernier	2 500 000 $ (1)
Patrick O'Sullivan	2 296 000 $ (3)
Sam Gagner	1 625 000 $ (2)
Daniel Girardi	1 550 000 $ (1)
Jeremy Roenick	1 100 000 $ (1)
Jordin Tootoo	975 000 $ (2)
Mason Raymond	883 000 $ (2)
Vernon Fiddler	850 000 $ (1)
Jassen Cullimore	745 000 $ (1)
Brian Boucher	650 000 $ (1)
Shawn Thornton	517 000 $ (2)
Evgeny Artyukhin	475 000 $ (1)
Brian Willsie	461 000 $ (1)
Brian Salcido	37 000 $ (1)
Salary Commitment
Year 2009 : 53 258 000,00 $
Year 2010 : 41 390 000,00 $
Year 2011 : 28 466 000,00 $
Year 2012 : 20 037 000,00 $

Farm PayRoll
Shane O'Brien	95 000 $ (1)
Shean Donovan	62 500 $ (2)
Michael Leighton	60 000 $ (2)
Daniel Winnik	53 200 $ (1)
Jonathon Kalinski	35 300 $ (3)
Brad Ference	5 000 $ (1)
David Vyborny	5 000 $ (1)
Steve McCarthy	5 000 $ (1)
Trevor Letowski	5 000 $ (1)
Matt Halischuk	2 400 $ (3)
Mikael Backlund	2 100 $ (1)
Salary Commitment
Year 2009 : 330 500,00 $
Year 2010 : 160 200,00 $
Year 2011 : 37 700,00 $
Year 2012 : 0,00 $

OILERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 702 - 96,27%
Level 2: 5000 - 60 $ - 4 870 - 97,39%
Level 3: 2000 - 35 $ - 1 902 - 95,11%
Level 4: 4000 - 20 $ - 3 864 - 96,59%
Luxury: 1000 - 200 $ - 963 - 96,26%
Total Attendance : 20000
Arena Name	Rexall Place
Income
Home Games Left	9
Average Attendance - %	19 300 - 96,50%
Average Income	1 471 520 $
Estimated Revenue	13 243 682 $
Expense
Pro Payroll	55 652 000 $
Farm Payroll	430 200 $
Coach Payroll	1 852 500 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	706 521 $
Estimated Season Expenses	13 423 899 $
Current Funds	50 480 336 $
Projected Bank Account	50 300 119 $

Pro PayRoll
Sidney Crosby	8 700 000 $ (5)
Nikolai Khabibulin	6 750 000 $ (2)
Ed Jovanovski	6 500 000 $ (3)
Ron Hainsey	4 500 000 $ (4)
Jose Theodore	4 500 000 $ (2)
Vyacheslav Kozlov	3 667 000 $ (2)
Dustin Brown	3 175 000 $ (5)
Matt Cullen	2 875 000 $ (2)
Keith Ballard	2 275 000 $ (6)
Phil Kessel	2 200 000 $ (1)
Todd Bertuzzi	1 950 000 $ (1)
Tomas Plekanec	1 566 000 $ (1)
Matt Cooke	1 174 000 $ (2)
Josh Gorges	1 100 000 $ (3)
Ossi Vaananen	1 000 000 $ (1)
Chad Larose	875 000 $ (1)
Steve Montador	800 000 $ (1)
Cory Murphy	775 000 $ (1)
David Booth	700 000 $ (1)
Alex Burrows	483 000 $ (5)
Joe Callahan	87 000 $ (1)
Salary Commitment
Year 2009 : 55 652 000,00 $
Year 2010 : 45 699 000,00 $
Year 2011 : 26 733 000,00 $
Year 2012 : 19 133 000,00 $

Farm PayRoll
Keith Yandle	85 000 $ (1)
Jaroslav Halak	77 500 $ (2)
Ryan Jones	70 900 $ (1)
Andrew Murray	62 500 $ (3)
Jason Krog	47 500 $ (1)
Landon Wilson	42 300 $ (1)
Mike McKenna	17 600 $ (1)
Kevin Westgarth	11 000 $ (1)
Derek Peltier	7 200 $ (1)
Rob Schremp	6 200 $ (1)
Geoff Kinrade	2 500 $ (1)
Salary Commitment
Year 2009 : 430 200,00 $
Year 2010 : 140 000,00 $
Year 2011 : 62 500,00 $
Year 2012 : 0,00 $

PANTHERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 616 - 95,20%
Level 2: 5000 - 60 $ - 4 820 - 96,41%
Level 3: 2000 - 35 $ - 1 915 - 95,74%
Level 4: 4000 - 20 $ - 3 906 - 97,64%
Luxury: 1000 - 200 $ - 956 - 95,62%
Total Attendance : 20000
Arena Name	Bank Atlantic Center
Income
Home Games Left	10
Average Attendance - %	19 213 - 96,06%
Average Income	1 450 680 $
Estimated Revenue	14 506 799 $
Expense
Pro Payroll	45 359 000 $
Farm Payroll	561 900 $
Coach Payroll	2 950 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	595 987 $
Estimated Season Expenses	11 323 753 $
Current Funds	71 858 270 $
Projected Bank Account	75 041 316 $

Pro PayRoll
Chris Drury	7 050 000 $ (4)
Robert Lang	4 000 000 $ (1)
Barret Jackman	3 600 000 $ (4)
Fredrik Modin	3 250 000 $ (2)
Colin White	3 000 000 $ (4)
Owen Nolan	2 750 000 $ (2)
Tim Gleason	2 750 000 $ (4)
Joe Corvo	2 625 000 $ (2)
Paul Gaustad	2 300 000 $ (4)
Gary Roberts	2 070 000 $ (1)
Marek Svatos	2 050 000 $ (2)
Shaone Morrisonn	1 975 000 $ (1)
Georges Laraque	1 500 000 $ (3)
Jay McClement	950 000 $ (1)
Scott Nichol	750 000 $ (1)
Tomas Fleischmann	725 000 $ (2)
Kevin Weekes	688 000 $ (1)
Andrej Sekera	675 000 $ (1)
Arron Asham	640 000 $ (2)
Pekka Rinne	547 000 $ (2)
Kyle Quincey	514 000 $ (2)
Jeremy Williams	475 000 $ (1)
Jiri Tlusty	475 000 $ (2)
Salary Commitment
Year 2009 : 45 359 000,00 $
Year 2010 : 33 776 000,00 $
Year 2011 : 20 200 000,00 $
Year 2012 : 18 700 000,00 $

Farm PayRoll
Nikolai Kulemin	141 600 $ (2)
Enver Lisin	79 300 $ (1)
Mike Weaver	70 000 $ (1)
Alexei Semenov	65 000 $ (1)
Kris Russell	62 900 $ (2)
Matt Walker	60 000 $ (1)
Brandon Bochenski	47 500 $ (2)
David Tanabe	5 000 $ (1)
Jon Klemm	5 000 $ (1)
Patric Stefan	5 000 $ (1)
Ronald Petrovicky	5 000 $ (1)
Scott Thornton	5 000 $ (1)
Brent Krahn	4 800 $ (1)
Mike Iggulden	4 000 $ (1)
Justin Abdelkader	1 800 $ (1)
Tim Kennedy	0 $ (1)
Salary Commitment
Year 2009 : 561 900,00 $
Year 2010 : 252 000,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

PENGUINS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 508 - 93,85%
Level 2: 5000 - 60 $ - 4 848 - 96,96%
Level 3: 2000 - 35 $ - 1 952 - 97,58%
Level 4: 4000 - 20 $ - 3 903 - 97,57%
Luxury: 1000 - 200 $ - 971 - 97,14%
Total Attendance : 20000
Arena Name	Mellon Arena
Income
Home Games Left	9
Average Attendance - %	19 182 - 95,91%
Average Income	1 446 697 $
Estimated Revenue	13 020 270 $
Expense
Pro Payroll	45 875 330 $
Farm Payroll	80 500 $
Coach Payroll	2 675 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	593 059 $
Estimated Season Expenses	11 268 121 $
Current Funds	50 442 992 $
Projected Bank Account	52 195 141 $

Pro PayRoll
Michal Rozsival	5 000 000 $ (4)
Cory Sarich	3 600 000 $ (4)
Marco Sturm	3 500 000 $ (3)
Mattias Ohlund	3 500 000 $ (1)
Mike Modano	3 450 000 $ (2)
Andy McDonald	3 333 333 $ (5)
Jonathan Cheechoo	3 000 000 $ (3)
Brian Pothier	2 500 000 $ (2)
Cam Barker	2 442 000 $ (1)
Trent Hunter	2 000 000 $ (5)
Matt Stajan	1 750 000 $ (2)
Dan Ellis	1 750 000 $ (2)
Tyler Arnason	1 675 000 $ (1)
Garnet Exelby	1 392 000 $ (2)
Antero Niittymaki	1 225 000 $ (1)
Josef Melichar	1 000 000 $ (1)
Marty Reasoner	1 000 000 $ (1)
Drew Stafford	984 000 $ (1)
Nick Foligno	850 000 $ (2)
Matt Smaby	775 000 $ (1)
Eric Perrin	750 000 $ (1)
Paul Szczechura	368 000 $ (1)
Anders Eriksson	31 000 $ (1)
Salary Commitment
Year 2009 : 45 875 333,00 $
Year 2010 : 32 125 333,00 $
Year 2011 : 20 433 333,00 $
Year 2012 : 13 933 333,00 $

Farm PayRoll
Eric Fehr	73 500 $ (1)
Ty Wishart	4 400 $ (1)
Wes O'Neill	2 600 $ (1)
Salary Commitment
Year 2009 : 80 500,00 $
Year 2010 : 0,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

PREDATORS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 625 - 95,31%
Level 2: 5000 - 60 $ - 4 792 - 95,85%
Level 3: 2000 - 35 $ - 1 922 - 96,12%
Level 4: 4000 - 20 $ - 3 854 - 96,34%
Luxury: 1000 - 200 $ - 961 - 96,14%
Total Attendance : 20000
Arena Name	Gaylord Entertainment Center
Income
Home Games Left	11
Average Attendance - %	19 154 - 95,77%
Average Income	1 471 430 $
Estimated Revenue	16 185 729 $
Expense
Pro Payroll	54 031 000 $
Farm Payroll	490 200 $
Coach Payroll	1 250 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	680 137 $
Estimated Season Expenses	13 602 740 $
Current Funds	62 097 238 $
Projected Bank Account	64 680 227 $

Pro PayRoll
Henrik Lundqvist	6 875 000 $ (5)
Scott Niedermayer	6 750 000 $ (1)
Patrik Elias	6 000 000 $ (5)
Daniel Alfredsson	4 414 000 $ (4)
Scott Hartnell	4 200 000 $ (5)
Jason Blake	4 000 000 $ (4)
R.J. Umberger	3 750 000 $ (4)
Shawn Horcoff	3 600 000 $ (5)
Mike Cammalleri	3 350 000 $ (1)
Jan Hejda	2 000 000 $ (3)
Kyle Okposo	1 663 000 $ (3)
Radek Martinek	1 500 000 $ (2)
Paul Ranger	933 000 $ (2)
Tom Kostopoulos	871 000 $ (1)
Kristopher Letang	835 000 $ (2)
Greg Zanon	725 000 $ (1)
Ryan Callahan	575 000 $ (1)
Jeff Tambellini	540 000 $ (2)
Ryan Hollweg	500 000 $ (1)
Joakim Lindstrom	475 000 $ (1)
Karri Ramo	475 000 $ (1)
Salary Commitment
Year 2009 : 54 031 000,00 $
Year 2010 : 40 310 000,00 $
Year 2011 : 36 502 000,00 $
Year 2012 : 32 839 000,00 $

Farm PayRoll
Jonas Frogren	105 400 $ (2)
Colton Gillies	104 200 $ (3)
Jeff Drouin-Deslauriers	62 500 $ (2)
Jesse Winchester	55 000 $ (2)
Tim Conboy	47 500 $ (1)
Dwight Helminen	47 500 $ (1)
Tobias Stephan	44 100 $ (1)
Peter Mannino	6 200 $ (1)
Curtis Brown	5 000 $ (1)
Jim Dowd	5 000 $ (1)
Randy Robitaille	5 000 $ (1)
Matt Climie	2 400 $ (1)
Jacob Dowell	400 $ (1)
Salary Commitment
Year 2009 : 490 200,00 $
Year 2010 : 327 100,00 $
Year 2011 : 104 200,00 $
Year 2012 : 0,00 $

RANGERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 497 - 93,72%
Level 2: 5000 - 60 $ - 4 802 - 96,05%
Level 3: 2000 - 35 $ - 1 894 - 94,70%
Level 4: 4000 - 20 $ - 3 819 - 95,48%
Luxury: 1000 - 200 $ - 951 - 95,06%
Total Attendance : 20000
Arena Name	Madison Square Garden
Income
Home Games Left	8
Average Attendance - %	18 964 - 94,82%
Average Income	1 432 794 $
Estimated Revenue	11 462 351 $
Expense
Pro Payroll	42 023 000 $
Farm Payroll	534 000 $
Coach Payroll	900 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	529 963 $
Estimated Season Expenses	10 069 297 $
Current Funds	59 857 885 $
Projected Bank Account	61 250 939 $

Pro PayRoll
Wade Redden	6 500 000 $ (5)
Dustin Penner	4 250 000 $ (4)
Robyn Regehr	4 020 000 $ (5)
Bobby Holik	2 500 000 $ (1)
Jay Pandolfo	2 500 000 $ (3)
Fabian Brunnstrom	2 225 000 $ (2)
Ethan Moreau	2 000 000 $ (3)
Paul Mara	1 950 000 $ (1)
Martin Gerber	1 850 000 $ (1)
Marek Schwarz	1 834 000 $ (1)
Joshua Bailey	1 725 000 $ (3)
Karl Alzner	1 675 000 $ (3)
Jordan Leopold	1 500 000 $ (1)
Kyle Wellwood	1 200 000 $ (1)
Matt Bradley	1 000 000 $ (3)
Christoph Schubert	883 000 $ (2)
T.J. Hensick	850 000 $ (2)
James Neal	751 000 $ (2)
Cal Clutterbuck	726 000 $ (2)
Maxime Talbot	675 000 $ (3)
Craig Adams	600 000 $ (1)
Alex Pietrangelo	419 000 $ (3)
Max Pacioretty	390 000 $ (3)
Salary Commitment
Year 2009 : 42 023 000,00 $
Year 2010 : 30 589 000,00 $
Year 2011 : 25 154 000,00 $
Year 2012 : 14 770 000,00 $

Farm PayRoll
Brian Lee	125 000 $ (2)
Oscar Moller	87 500 $ (3)
Jonathan Quick	77 000 $ (1)
Matt Hunwick	72 200 $ (1)
Matt Lashoff	58 500 $ (1)
Nicklas Bergfors	47 500 $ (2)
Michal Neuvirth	17 800 $ (1)
Simeon Varlamov	15 500 $ (3)
Shawn Matthias	11 900 $ (3)
Zach Boychuk	4 700 $ (3)
Raymond Macias	4 100 $ (1)
Jesse Joensuu	3 700 $ (1)
Marc-Andre Gragnani	3 600 $ (2)
Michal Repik	3 600 $ (1)
Spencer Machacek	1 400 $ (1)
Peter Regin	0 $ (1)
Salary Commitment
Year 2009 : 534 000,00 $
Year 2010 : 295 700,00 $
Year 2011 : 119 600,00 $
Year 2012 : 0,00 $

RED WINGS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 643 - 95,54%
Level 2: 5000 - 60 $ - 4 823 - 96,47%
Level 3: 2000 - 35 $ - 1 932 - 96,58%
Level 4: 4000 - 20 $ - 3 829 - 95,73%
Luxury: 1000 - 200 $ - 975 - 97,52%
Total Attendance : 20000
Arena Name	Joe Louis Arena
Income
Home Games Left	11
Average Attendance - %	19 203 - 96,01%
Average Income	1 466 544 $
Estimated Revenue	16 131 989 $
Expense
Pro Payroll	46 107 000 $
Farm Payroll	135 700 $
Coach Payroll	1 950 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	587 716 $
Estimated Season Expenses	11 166 604 $
Current Funds	59 994 056 $
Projected Bank Account	64 959 441 $

Pro PayRoll
Dion Phaneuf	6 500 000 $ (5)
Martin Brodeur	5 200 000 $ (4)
Alexander Semin	4 600 000 $ (2)
Erik Cole	4 000 000 $ (1)
Mike Commodore	3 750 000 $ (5)
Craig Rivet	3 500 000 $ (3)
Willie Mitchell	3 500 000 $ (2)
Niclas Havelid	2 600 000 $ (1)
Martin Skoula	1 800 000 $ (1)
T.J. Oshie	1 275 000 $ (3)
Devin Setoguchi	1 247 000 $ (2)
Brandon Sutter	1 041 000 $ (3)
Glen Metropolit	1 000 000 $ (2)
Travis Zajac	984 000 $ (1)
Joel Lundqvist	725 000 $ (1)
Andy Hilbert	675 000 $ (1)
Kent Huskins	600 000 $ (1)
Brad Richardson	588 000 $ (2)
Krys Barch	575 000 $ (2)
Mike Brown	522 000 $ (1)
Brandon Crombeen	475 000 $ (1)
Tom Cavanagh	475 000 $ (1)
Yann Danis	475 000 $ (1)
Salary Commitment
Year 2009 : 46 107 000,00 $
Year 2010 : 32 776 000,00 $
Year 2011 : 21 266 000,00 $
Year 2012 : 15 450 000,00 $

Farm PayRoll
Jean-Francois Jacques	52 500 $ (2)
Jay Leach	36 700 $ (2)
Bill Thomas	16 100 $ (1)
Ben Ondrus	5 900 $ (1)
Alexei Yashin	5 000 $ (1)
Ladislav Nagy	5 000 $ (1)
Jaroslav Modry	5 000 $ (1)
Wyatt Smith	5 000 $ (1)
Sami Lepisto	4 500 $ (1)
Salary Commitment
Year 2009 : 135 700,00 $
Year 2010 : 89 200,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

SABRES

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 558 - 94,47%
Level 2: 5000 - 60 $ - 4 769 - 95,39%
Level 3: 2000 - 35 $ - 1 927 - 96,34%
Level 4: 4000 - 20 $ - 3 880 - 97,00%
Luxury: 1000 - 200 $ - 950 - 94,96%
Total Attendance : 20000
Arena Name	HSBC Arena
Income
Home Games Left	8
Average Attendance - %	19 084 - 95,42%
Average Income	1 436 380 $
Estimated Revenue	11 491 043 $
Expense
Pro Payroll	56 099 000 $
Farm Payroll	410 200 $
Coach Payroll	1 450 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	706 820 $
Estimated Season Expenses	14 136 400 $
Current Funds	36 132 566 $
Projected Bank Account	33 487 209 $

Pro PayRoll
Brad Richards	7 800 000 $ (3)
Zdeno Chara	7 500 000 $ (4)
Andrei Markov	5 750 000 $ (3)
Tomas Vokoun	5 700 000 $ (3)
Ryan Malone	4 500 000 $ (5)
Ales Hemsky	4 100 000 $ (4)
Joffrey Lupul	2 312 000 $ (5)
Mike Sillinger	2 200 000 $ (1)
Jack Johnson	2 150 000 $ (1)
Loui Eriksson	1 600 000 $ (2)
Matthew Lombardi	1 550 000 $ (2)
Denis Grebeshkov	1 500 000 $ (1)
Zbynek Michalek	1 250 000 $ (2)
Curtis Glencross	1 200 000 $ (3)
Manny Malhotra	1 200 000 $ (1)
Martin Hanzal	980 000 $ (2)
Dean McAmmond	875 000 $ (1)
Fredrik Sjostrom	840 000 $ (1)
Chris Chelios	750 000 $ (1)
Edward Purcell	639 000 $ (2)
Mikael Tellqvist	628 000 $ (1)
Chris Campoli	600 000 $ (2)
Nigel Dawes	475 000 $ (1)
Salary Commitment
Year 2009 : 56 099 000,00 $
Year 2010 : 45 481 000,00 $
Year 2011 : 38 862 000,00 $
Year 2012 : 18 412 000,00 $

Farm PayRoll
Ondrej Pavelec	85 000 $ (2)
Bret Hedican	80 500 $ (1)
Brad May	60 000 $ (1)
Colton Orr	53 700 $ (1)
Wade Dubielewicz	50 000 $ (1)
Mike Card	47 500 $ (1)
Cory Schneider	25 600 $ (3)
Mike Weber	6 100 $ (1)
Oskar Osala	1 800 $ (3)
Salary Commitment
Year 2009 : 410 200,00 $
Year 2010 : 112 400,00 $
Year 2011 : 27 400,00 $
Year 2012 : 0,00 $

SENATORS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 857 - 98,22%
Level 2: 5000 - 60 $ - 4 896 - 97,93%
Level 3: 2000 - 35 $ - 1 947 - 97,35%
Level 4: 4000 - 20 $ - 3 916 - 97,90%
Luxury: 1000 - 200 $ - 971 - 97,08%
Total Attendance : 20000
Arena Name	Place Banque Scotia
Income
Home Games Left	6
Average Attendance - %	19 587 - 97,94%
Average Income	1 497 313 $
Estimated Revenue	8 983 877 $
Expense
Pro Payroll	55 626 000 $
Farm Payroll	89 600 $
Coach Payroll	1 600 000 $
Luxury Taxe Total	0 $
Games Remaining	18
Expenses Per Game	698 971 $
Estimated Season Expenses	12 581 478 $
Current Funds	58 830 694 $
Projected Bank Account	55 233 093 $

Pro PayRoll
Thomas Vanek	7 143 000 $ (5)
Kimmo Timonen	6 333 000 $ (5)
Marian Gaborik	6 333 000 $ (1)
Evgeni Nabokov	5 375 000 $ (2)
Jeff Carter	5 000 000 $ (3)
Marc Savard	5 000 000 $ (2)
Jay Bouwmeester	4 875 000 $ (1)
Ryan Suter	3 500 000 $ (4)
Tim Connolly	2 900 000 $ (3)
Jakub Voracek	1 271 000 $ (3)
Derick Brassard	1 247 000 $ (2)
Bryan Little	900 000 $ (2)
Ian White	850 000 $ (2)
Brent Johnson	812 000 $ (1)
Alexandre R.Picard	800 000 $ (2)
Brendan Shanahan	800 000 $ (1)
John Erskine	537 000 $ (3)
Andrew Peters	525 000 $ (1)
Alexandre Giroux	475 000 $ (1)
Claude Lemieux	475 000 $ (1)
Ryan Bayda	475 000 $ (1)
Salary Commitment
Year 2009 : 55 626 000,00 $
Year 2010 : 40 856 000,00 $
Year 2011 : 26 684 000,00 $
Year 2012 : 16 976 000,00 $

Farm PayRoll
Ryan Craig	78 700 $ (1)
Kurtis McLean	10 900 $ (1)
Ivan Vishnevskiy	0 $ (1)
Salary Commitment
Year 2009 : 89 600,00 $
Year 2010 : 0,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

SHARKS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 758 - 96,97%
Level 2: 5000 - 60 $ - 4 898 - 97,96%
Level 3: 2000 - 35 $ - 1 951 - 97,57%
Level 4: 4000 - 20 $ - 3 916 - 97,90%
Luxury: 1000 - 200 $ - 974 - 97,39%
Total Attendance : 20000
Arena Name	HP Pavillon
Income
Home Games Left	9
Average Attendance - %	19 496 - 97,48%
Average Income	1 478 804 $
Estimated Revenue	13 309 236 $
Expense
Pro Payroll	56 352 000 $
Farm Payroll	748 300 $
Coach Payroll	2 600 000 $
Luxury Taxe Total	0 $
Games Remaining	19
Expenses Per Game	728 052 $
Estimated Season Expenses	13 832 988 $
Current Funds	56 940 035 $
Projected Bank Account	56 416 283 $

Pro PayRoll
Ilya Kovalchuk	6 400 000 $ (2)
Rick Nash	5 400 000 $ (3)
Shea Weber	4 500 000 $ (3)
Eric Brewer	4 250 000 $ (3)
Derek Roy	4 000 000 $ (5)
Pavol Demitra	4 000 000 $ (2)
Jeff Finger	3 500 000 $ (4)
Zach Parise	3 125 000 $ (5)
Ruslan Salei	3 025 000 $ (2)
Niklas Hagman	3 000 000 $ (4)
John Madden	2 939 000 $ (1)
Fedor Tyutin	2 844 000 $ (4)
David Backes	2 500 000 $ (3)
Ales Kotalik	1 832 000 $ (3)
Mike Grier	1 775 000 $ (1)
Ville Peltonen	1 100 000 $ (1)
Erik Ersberg	700 000 $ (3)
Jannik Hansen	500 000 $ (1)
Joey MacDonald	487 000 $ (1)
Tyler Sloan	475 000 $ (1)
Salary Commitment
Year 2009 : 56 352 000,00 $
Year 2010 : 49 076 000,00 $
Year 2011 : 35 651 000,00 $
Year 2012 : 16 469 000,00 $

Farm PayRoll
Christian Backman	230 000 $ (1)
Radek Bonk	147 500 $ (1)
Wayne Simmonds	82 200 $ (3)
Noah Welch	65 000 $ (1)
Travis Green	55 000 $ (1)
Patrick Kaleta	49 200 $ (1)
Andrew Hutchinson	39 600 $ (2)
Peter Olvecky	22 200 $ (1)
Martins Karsums	20 900 $ (1)
Alexander Sulzer	15 200 $ (3)
Cam Paddock	10 300 $ (1)
Brad Isbister	5 000 $ (1)
Jeff Taffe	3 500 $ (1)
Kenndal McArdle	2 700 $ (1)
Salary Commitment
Year 2009 : 748 300,00 $
Year 2010 : 137 000,00 $
Year 2011 : 97 400,00 $
Year 2012 : 0,00 $

STARS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 659 - 95,74%
Level 2: 5000 - 60 $ - 4 886 - 97,73%
Level 3: 2000 - 35 $ - 1 938 - 96,92%
Level 4: 4000 - 20 $ - 3 920 - 98,01%
Luxury: 1000 - 200 $ - 973 - 97,34%
Total Attendance : 20000
Arena Name	American Airlines Center
Income
Home Games Left	11
Average Attendance - %	19 378 - 96,89%
Average Income	1 471 860 $
Estimated Revenue	16 190 462 $
Expense
Pro Payroll	55 597 000 $
Farm Payroll	153 100 $
Coach Payroll	2 325 000 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	708 233 $
Estimated Season Expenses	14 164 660 $
Current Funds	52 793 055 $
Projected Bank Account	54 818 857 $

Pro PayRoll
Nicklas Lidstrom	7 450 000 $ (2)
Joe Thornton	7 200 000 $ (3)
Dan Boyle	6 667 000 $ (5)
Bryan McCabe	5 750 000 $ (3)
Kristian Huselius	4 750 000 $ (4)
Shane Doan	4 550 000 $ (4)
Mark Streit	4 100 000 $ (5)
Niklas Kronwall	3 000 000 $ (4)
Olaf Kolzig	1 962 000 $ (1)
Samuel Pahlsson	1 400 000 $ (1)
Mark Recchi	1 250 000 $ (1)
Mikael Samuelsson	1 200 000 $ (1)
Jason Pominville	1 033 000 $ (5)
Stephane Veilleux	863 000 $ (1)
Paul Stastny	850 000 $ (5)
Mikhail Grabovski	818 000 $ (1)
Ryan O'Byrne	754 000 $ (3)
Richard Park	750 000 $ (2)
Peter Budaj	700 000 $ (1)
David Moss	550 000 $ (4)
Salary Commitment
Year 2009 : 55 597 000,00 $
Year 2010 : 47 404 000,00 $
Year 2011 : 39 204 000,00 $
Year 2012 : 25 500 000,00 $

Farm PayRoll
Sergei Kostitsyn	67 200 $ (2)
Aaron Downey	47 500 $ (1)
Tuukka Rask	15 500 $ (2)
John Curry	6 500 $ (1)
Cal O'Reilly	6 000 $ (1)
Ryan Vesce	5 400 $ (1)
Dominik Hasek	5 000 $ (1)
Salary Commitment
Year 2009 : 153 100,00 $
Year 2010 : 82 700,00 $
Year 2011 : 0,00 $
Year 2012 : 0,00 $

THRASHERS

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 264 - 90,79%
Level 2: 5000 - 60 $ - 4 809 - 96,18%
Level 3: 2000 - 35 $ - 1 860 - 92,98%
Level 4: 4000 - 20 $ - 3 783 - 94,57%
Luxury: 1000 - 200 $ - 943 - 94,27%
Total Attendance : 20000
Arena Name	Phillips Arena
Income
Home Games Left	13
Average Attendance - %	18 658 - 93,29%
Average Income	1 415 726 $
Estimated Revenue	18 404 443 $
Expense
Pro Payroll	43 882 000 $
Farm Payroll	211 500 $
Coach Payroll	2 562 000 $
Luxury Taxe Total	0 $
Games Remaining	21
Expenses Per Game	568 970 $
Estimated Season Expenses	11 948 370 $
Current Funds	51 243 168 $
Projected Bank Account	57 699 241 $

Pro PayRoll
Manny Fernandez	4 333 000 $ (1)
Doug Weight	4 300 000 $ (2)
Michal Handzus	4 000 000 $ (3)
Brooks Orpik	3 750 000 $ (5)
Brendan Witt	3 000 000 $ (3)
Zach Bogosian	2 725 000 $ (3)
Todd Marchant	2 518 000 $ (1)
Fernando Pisani	2 500 000 $ (2)
Darcy Tucker	2 250 000 $ (2)
Frantisek Kaberle	2 200 000 $ (2)
Darryl Sydor	1 989 000 $ (1)
Patrick Eaves	1 400 000 $ (3)
Sean O'Donnell	1 250 000 $ (2)
Andrew Alberts	1 223 000 $ (1)
Teppo Numminen	1 100 000 $ (1)
Dan Hinote	1 000 000 $ (1)
Radim Vrbata	984 000 $ (3)
Travis Moen	716 000 $ (1)
Kamil Kreps	682 000 $ (2)
Craig MacDonald	515 000 $ (1)
Brian Elliott	497 000 $ (1)
Claude Giroux	475 000 $ (3)
Bryan Helmer	475 000 $ (1)
Salary Commitment
Year 2009 : 43 882 000,00 $
Year 2010 : 29 516 000,00 $
Year 2011 : 16 334 000,00 $
Year 2012 : 3 750 000,00 $

Farm PayRoll
Mike York	75 000 $ (1)
Luca Sbisa	54 600 $ (3)
Brendan Mikkelson	35 300 $ (2)
Aaron Miller	5 000 $ (1)
Ben Clymer	5 000 $ (1)
Danny Markov	5 000 $ (1)
Kris Beech	5 000 $ (1)
Marcus Nilson	5 000 $ (1)
Petteri Nummelin	5 000 $ (1)
Sami Kapanen	5 000 $ (1)
Vladimir Orszagh	5 000 $ (1)
Kyle McLaren	5 000 $ (1)
Artem Anisimov	1 300 $ (1)
Patrick Davis	300 $ (1)
Adam Munro	0 $ (1)
Salary Commitment
Year 2009 : 211 500,00 $
Year 2010 : 89 900,00 $
Year 2011 : 54 600,00 $
Year 2012 : 0,00 $

WILD

Arena Capacity - Ticket Price Attendance - %
Level 1: 8000 - 100 $ - 7 634 - 95,42%
Level 2: 5000 - 60 $ - 4 874 - 97,48%
Level 3: 2000 - 35 $ - 1 935 - 96,74%
Level 4: 4000 - 20 $ - 3 889 - 97,22%
Luxury: 1000 - 200 $ - 968 - 96,79%
Total Attendance : 20000
Arena Name	Xcel Energy Center
Income
Home Games Left	10
Average Attendance - %	19 300 - 96,50%
Average Income	1 453 439 $
Estimated Revenue	14 534 394 $
Expense
Pro Payroll	56 474 000 $
Farm Payroll	154 100 $
Coach Payroll	2 291 750 $
Luxury Taxe Total	0 $
Games Remaining	20
Expenses Per Game	718 535 $
Estimated Season Expenses	14 370 700 $
Current Funds	55 069 498 $
Projected Bank Account	55 233 192 $

Pro PayRoll
Alexander Ovechkin	9 538 000 $ (5)
Miikka Kiprusoff	5 833 000 $ (5)
Olli Jokinen	5 250 000 $ (3)
Sergei Gonchar	5 000 000 $ (2)
Saku Koivu	4 750 000 $ (2)
Brian Gionta	4 000 000 $ (1)
Ray Whitney	3 550 000 $ (2)
Mike Knuble	2 800 000 $ (1)
Nikolai Zherdev	2 500 000 $ (2)
Dan Hamhuis	2 000 000 $ (2)
Kris Draper	1 583 000 $ (3)
Duncan Keith	1 475 000 $ (2)
Matt Greene	1 150 000 $ (5)
Lukas Krajicek	1 100 000 $ (2)
Marc-Edouard Vlasic	1 100 000 $ (5)
Alex Auld	1 000 000 $ (2)
David Krejci	883 000 $ (1)
Zach Stortini	700 000 $ (3)
Maxim Lapierre	688 000 $ (2)
Troy Brouwer	624 000 $ (1)
Niklas Hjalmarsson	475 000 $ (2)
T.J. Galiardi	475 000 $ (3)
Salary Commitment
Year 2009 : 56 474 000,00 $
Year 2010 : 48 167 000,00 $
Year 2011 : 25 629 000,00 $
Year 2012 : 17 621 000,00 $

Farm PayRoll
Chris Stewart	59 000 $ (2)
Jamie McGinn	47 500 $ (3)
Jack Hillen	26 000 $ (1)
Jonas Junland	8 400 $ (1)
Taylor Chorney	7 100 $ (1)
Janne Pesonen	6 100 $ (1)
Salary Commitment
Year 2009 : 154 100,00 $
Year 2010 : 106 500,00 $
Year 2011 : 47 500,00 $
Year 2012 : 0,00 $

Payroll Central

Team	Payroll	Under Maximum of 56700000	Over Minimum of 40 700 000 $
AVALANCHE	49 233 000 $	7 467 000 $	8 533 000 $
BLACK HAWKS	40 722 000 $	15 978 000 $	22 000 $
BLUE JACKETS	55 745 000 $	955 000 $	15 045 000 $
BLUES	53 986 000 $	2 714 000 $	13 286 000 $
BRUINS	42 485 000 $	14 215 000 $	1 785 000 $
CANADIENS	41 103 332 $	15 596 668 $	403 332 $
CANUCKS	42 712 000 $	13 988 000 $	2 012 000 $
CAPITALS	48 024 332 $	8 675 668 $	7 324 332 $
COYOTES	45 253 000 $	11 447 000 $	4 553 000 $
DEVILS	56 423 000 $	277 000 $	15 723 000 $
DUCKS	49 547 000 $	7 153 000 $	8 847 000 $
FLAMES	43 006 000 $	13 694 000 $	2 306 000 $
FLYERS	54 952 000 $	1 748 000 $	14 252 000 $
HURRICANES	52 839 000 $	3 861 000 $	12 139 000 $
ISLANDERS	56 569 000 $	131 000 $	15 869 000 $
KINGS	56 254 000 $	446 000 $	15 554 000 $
LIGHTNING	44 013 000 $	12 687 000 $	3 313 000 $
MAPLE LEAFS	53 258 000 $	3 442 000 $	12 558 000 $
OILERS	55 652 000 $	1 048 000 $	14 952 000 $
PANTHERS	45 359 000 $	11 341 000 $	4 659 000 $
PENGUINS	45 875 332 $	10 824 668 $	5 175 332 $
PREDATORS	54 031 000 $	2 669 000 $	13 331 000 $
RANGERS	42 023 000 $	14 677 000 $	1 323 000 $
RED WINGS	46 107 000 $	10 593 000 $	5 407 000 $
SABRES	56 099 000 $	601 000 $	15 399 000 $
SENATORS	55 626 000 $	1 074 000 $	14 926 000 $
SHARKS	56 352 000 $	348 000 $	15 652 000 $
STARS	55 597 000 $	1 103 000 $	14 897 000 $
THRASHERS	43 882 000 $	12 818 000 $	3 182 000 $
WILD	56 474 000 $	226 000 $	15 774 000 $

Output by the SimonT Hockey Simulator (STHS) for Patrick Lanctot -- Original Page W3C XHTML 1.0 Valid

Team Finance for Ligue simulée 2

Update - mars 3 2010 at 19:53

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %