Arena Capacity  Ticket Price Attendance  % 
Arena Name  Donbass Reactor 
Level 1:  6000  $20  0  0.00% 
Level 2:  5000  $10  0  0.00% 
Level 3:  2000  $4  0  0.00% 
Level 4:  4000  $2  0  0.00% 
Luxury :  1000  $999  0  0.00% 
Total Capacity :  18000 
Income 
Home Games Left  36 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Expense 
Pro Players Total Salaries  $88,149,366 
Farm Players Total Salaries  $3,259,146 
Coaches Total Salaries  $0 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $0 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $0 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $0 
Pro Remaining Season Days  150 
Pro Expenses Per Days  $503,711 
Pro Estimated Expenses  $75,556,650 
Farm Remaining Season Days  150 
Farm Expenses Per Days  $18,624 
Farm Estimated Expenses  $2,793,600 
Estimated Season Expenses  $78,350,250 
Season Salary Cap  $91,408,512 
Estimate Under Maximum Salary Cap of $114,800,000  $23,391,488 
Estimate Over Minimum Salary Cap of $84,800,000  $6,608,512 
Current Bank Account  $39,682,959 
Projected Bank Account  $38,667,291 

Pro Players Salaries 
Hugo Drax 
$8,500,000 (2) 
Salary Remaining : 
$7,285,714 
Salary Average : 
$8,500,000 
Salary Average Remaining : 
$7,285,714 
Jared Spurgeon 
$7,575,000 (6) 
Salary Remaining : 
$6,492,857 
Salary Average : 
$7,575,000 
Salary Average Remaining : 
$6,492,857 
William Nylander 
$6,962,366 (3) 
Salary Remaining : 
$5,967,742 
Salary Average : 
$6,962,366 
Salary Average Remaining : 
$5,967,742 
Adam Henrique 
$5,825,000 (3) 
Salary Remaining : 
$4,992,857 
Salary Average : 
$5,825,000 
Salary Average Remaining : 
$4,992,857 
Esa Lindell 
$5,800,000 (4) 
Salary Remaining : 
$4,971,429 
Salary Average : 
$5,800,000 
Salary Average Remaining : 
$4,971,429 
Jason Zucker 
$5,500,000 (2) 
Salary Remaining : 
$4,714,286 
Salary Average : 
$5,500,000 
Salary Average Remaining : 
$4,714,286 
Jonas Brodin 
$5,042,000 (4) 
Salary Remaining : 
$4,321,714 
Salary Average : 
$5,042,000 
Salary Average Remaining : 
$4,321,714 
Noah Hanifin 
$4,950,000 (3) 
Salary Remaining : 
$4,242,857 
Salary Average : 
$4,950,000 
Salary Average Remaining : 
$4,242,857 
Mikhail Sergachev 
$4,800,000 (2) 
Salary Remaining : 
$4,114,286 
Salary Average : 
$4,800,000 
Salary Average Remaining : 
$4,114,286 
Brandon Carlo 
$4,100,000 (6) 
Salary Remaining : 
$3,514,286 
Salary Average : 
$4,100,000 
Salary Average Remaining : 
$3,514,286 
Andrew Copp 
$3,640,000 (1) 
Salary Remaining : 
$3,120,000 
Salary Average : 
$3,640,000 
Salary Average Remaining : 
$3,120,000 
Bryan Rust 
$3,500,000 (1) 
Salary Remaining : 
$3,000,000 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$3,000,000 
Dylan Strome 
$3,000,000 (1) 
Salary Remaining : 
$2,571,429 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,571,429 
Anthony Duclair 
$3,000,000 (3) 
Salary Remaining : 
$2,571,429 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,571,429 
Warren Foegele 
$2,750,000 (3) 
Salary Remaining : 
$2,357,143 
Salary Average : 
$2,750,000 
Salary Average Remaining : 
$2,357,143 
Patrik Nemeth 
$2,500,000 (3) 
Salary Remaining : 
$2,142,857 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,142,857 
Casey Mittelstadt 
$2,500,000 (3) 
Salary Remaining : 
$2,142,857 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,142,857 
Tanner Pearson 
$1,891,000 (3) 
Salary Remaining : 
$1,620,857 
Salary Average : 
$1,891,000 
Salary Average Remaining : 
$1,620,857 
Alex Iafallo 
$1,626,000 (3) 
Salary Remaining : 
$1,393,714 
Salary Average : 
$1,626,000 
Salary Average Remaining : 
$1,393,714 
Zach Sanford 
$1,613,000 (3) 
Salary Remaining : 
$1,382,571 
Salary Average : 
$1,613,000 
Salary Average Remaining : 
$1,382,571 
Derek Grant 
$1,500,000 (2) 
Salary Remaining : 
$1,285,714 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$1,285,714 
Calvin Petersen 
$858,333 (3) 
Salary Remaining : 
$735,714 
Salary Average : 
$858,333 
Salary Average Remaining : 
$735,714 
Vitek Vanecek 
$716,667 (3) 
Salary Remaining : 
$614,286 
Salary Average : 
$716,667 
Salary Average Remaining : 
$614,286 
Total Pro Players  23 
Salary Commitment 
Year 2021 : $88,149,366 
Year 2022 : $78,009,366 
Year 2023 : $57,709,366 
Year 2024 : $22,517,000 
Salary Average Commitment 
Year 2021 : $88,149,366 
Year 2022 : $78,009,366 
Year 2023 : $57,709,366 
Year 2024 : $22,517,000 
Salary Cap with 1 Way Contract 
Year 2021 : $88,149,366 
Year 2022 : $78,009,366 
Year 2023 : $57,709,366 
Year 2024 : $22,517,000 

Farm Players Salaries 
Mikko Koskinen 
$450,000 (3) 
Salary Remaining : 
$450,000 
Salary Average : 
$450,000 
Salary Average Remaining : 
$450,000 
Joel Armia 
$340,000 (4) 
Salary Remaining : 
$340,000 
Salary Average : 
$340,000 
Salary Average Remaining : 
$340,000 
Bobby Ryan 
$320,000 (2) 
Salary Remaining : 
$320,000 
Salary Average : 
$320,000 
Salary Average Remaining : 
$320,000 
Nikita Gusev 
$315,500 (3) 
Salary Remaining : 
$315,500 
Salary Average : 
$315,500 
Salary Average Remaining : 
$315,500 
Lucas Wallmark 
$306,500 (2) 
Salary Remaining : 
$306,500 
Salary Average : 
$306,500 
Salary Average Remaining : 
$306,500 
Dan Vladar 
$225,000 (2) 
Salary Remaining : 
$225,000 
Salary Average : 
$225,000 
Salary Average Remaining : 
$225,000 
Rudolfs Balcers 
$155,000 (2) 
Salary Remaining : 
$155,000 
Salary Average : 
$155,000 
Salary Average Remaining : 
$155,000 
Jonas Siegenthaler 
$112,500 (2) 
Salary Remaining : 
$112,500 
Salary Average : 
$112,500 
Salary Average Remaining : 
$112,500 
Tobias Bjornfot 
$98,900 (1) 
Salary Remaining : 
$98,900 
Salary Average : 
$98,900 
Salary Average Remaining : 
$98,900 
Chase Stillman 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Oskar Olausson 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Dennis Cholowski 
$90,000 (1) 
Salary Remaining : 
$90,000 
Salary Average : 
$90,000 
Salary Average Remaining : 
$90,000 
Martin Kaut 
$89,417 (1) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Ty Dellandrea 
$89,417 (1) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Justus Annunen 
$88,083 (3) 
Salary Remaining : 
$88,083 
Salary Average : 
$88,083 
Salary Average Remaining : 
$88,083 
Kole Lind 
$87,413 (1) 
Salary Remaining : 
$87,413 
Salary Average : 
$87,413 
Salary Average Remaining : 
$87,413 
Brendan Guhle 
$80,000 (1) 
Salary Remaining : 
$80,000 
Salary Average : 
$80,000 
Salary Average Remaining : 
$80,000 
Jared McIsaac 
$76,417 (3) 
Salary Remaining : 
$76,417 
Salary Average : 
$76,417 
Salary Average Remaining : 
$76,417 
Olli Juolevi 
$75,000 (1) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Maxime Lajoie 
$75,000 (1) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Total Farm Players  20 
Salary Commitment 
Year 2021 : $3,259,147 
Year 2022 : $2,574,000 
Year 2023 : $1,455,000 
Year 2024 : $340,000 
Salary Average Commitment 
Year 2021 : $3,259,147 
Year 2022 : $2,574,000 
Year 2023 : $1,455,000 
Year 2024 : $340,000 
