• Karp Pond Hockey League

Finances

Pro Team Cap

Finances - Pro Team Cap Hits
* = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Auston Matthews
C
 
 
 
 
 27 $11,500,000$11,500,000$11,500,000$11,500,000$11,500,000$11,500,000$11,500,000$11,500,000
UFA
William Nylander
 
 
RW
 
 
 29 $10,000,000$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000
UFA
Morgan Rielly
 
 
 
D
 
 31 $7,500,000$7,500,000$7,500,000$7,500,000$7,500,000$7,500,000
UFA
Andrei Vasilevskiy
 
 
 
 
G
 30 $9,500,000$9,500,000$9,500,000$9,500,000
UFA
Mitchell Marner
 
 
RW
 
 
 28 $10,903,000$11,000,000$11,000,000$11,000,000$11,000,000$11,000,000
UFA
Nazem Kadri
C
 
 
 
 
 34 $7,000,000$7,000,000$7,000,000$7,000,000$7,000,000
UFA
Erik Cernak
 
 
 
D
 
 27 $5,200,000$5,200,000$5,200,000$5,200,000$5,200,000$5,200,000$5,200,000
UFA
Brandon Hagel
 
LW
 
 
 
 26 $5,600,000$5,600,000$5,600,000$5,600,000$5,600,000
RFA
Adrian Kempe
C
 
 
 
 
 28 $5,500,000$5,500,000
UFA
Rasmus Andersson
 
 
 
D
 
 28 $4,550,000$4,550,000
UFA
Adam Larsson
 
 
 
D
 
 32 $2,000,000
UFA
Pontus Holmberg
C
 
 
 
 
 26 $1,975,000
RFA
Matt Grzelcyk
 
 
 
D
 
 31 $1,250,000
UFA
Nic Dowd
C
 
 
 
 
 34 $1,300,000
UFA
Jake Christiansen
 
 
 
D
 
 25 $950,000$950,000$950,000
RFA
Marco Scandella
 
 
 
D
 
 35 $950,000$950,000
UFA
Tanner Pearson
 
LW
 
 
 
 32 $950,000$950,000
UFA
Alex Lyon
 
 
 
 
G
 32 $950,000
UFA
Lars Eller
C
 
 
 
 
 36 $900,000
UFA
Colin Blackwell
C
 
 
 
 
 32 $850,000$850,000$850,000
UFA
Joey Anderson
 
 
RW
 
 
 26 $775,000$775,000
UFA
Kiefer Sherwood
 
LW
 
 
 
 30 $750,000
UFA
PRO TOTALS $90,853,000 $81,825,000 $69,100,000 $67,300,000 $57,800,000 $45,200,000 $26,700,000 $21,500,000 $0

Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Auston Matthews
C
 
 
 
 
 27 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000 $11,500,000
UFA
William Nylander
 
 
RW
 
 
 29 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
UFA
Morgan Rielly
 
 
 
D
 
 31 $10,000,000 $8,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000
UFA
 - -
Andrei Vasilevskiy
 
 
 
 
G
 30 $10,000,000 $9,000,000 $8,000,000 $6,000,000
UFA
 - - - -
Mitchell Marner
 
 
RW
 
 
 28 $8,025,000
UFA
 - - - - - - -
Nazem Kadri
C
 
 
 
 
 34 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000
UFA
 - - -
Erik Cernak
 
 
 
D
 
 27 $6,760,000 $6,760,000 $5,096,000 $4,056,000 $4,056,000 $4,056,000 $4,056,000
UFA
 -
Brandon Hagel
 
LW
 
 
 
 26 $5,600,000 $5,600,000 $5,600,000 $5,600,000 $5,600,000
RFA
 - - -
Adrian Kempe
C
 
 
 
 
 28 $5,500,000 $5,500,000
UFA
 - - - - - -
Rasmus Andersson
 
 
 
D
 
 28 $4,550,000 $4,550,000
UFA
 - - - - - -
Adam Larsson
 
 
 
D
 
 32 $2,250,000
UFA
 - - - - - - -
Pontus Holmberg
C
 
 
 
 
 26 $1,975,000
RFA
 - - - - - - -
Matt Grzelcyk
 
 
 
D
 
 31 $1,250,000
UFA
 - - - - - - -
Nic Dowd
C
 
 
 
 
 34 $1,000,000
UFA
 - - - - - - -
Jake Christiansen
 
 
 
D
 
 25 $950,000 * $950,000 * $950,000 *
RFA
 - - - - -
Marco Scandella
 
 
 
D
 
 35 $950,000 $950,000
UFA
 - - - - - -
Tanner Pearson
 
LW
 
 
 
 32 $950,000 $950,000
UFA
 - - - - - -
Alex Lyon
 
 
 
 
G
 32 $950,000
UFA
 - - - - - - -
Lars Eller
C
 
 
 
 
 36 $900,000
UFA
 - - - - - - -
Colin Blackwell
C
 
 
 
 
 32 $850,000 $850,000 $850,000
UFA
 - - - - -
Joey Anderson
 
 
RW
 
 
 26 $775,000 $775,000
UFA
 - - - - - -
Kiefer Sherwood
 
LW
 
 
 
 30 $750,000
UFA
 - - - - - - -
Bonus $6,268,000 - - - - - - - -
PRO TOTALS $92,485,000 $72,385,000 $54,996,000 $50,156,000 $44,156,000 $31,556,000 $25,556,000 $21,500,000 $0

Farm Team Cap

Finances - Farm Team Cap Hits
* = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Roni Hirvonen
 
LW
RW
 
 
 23 $925,000$925,000
RFA
Jayden Grubbe
C
 
 
 
 
 22 $875,000$875,000$875,000
RFA
Mikko Kokkonen
 
 
 
D
 
 24 $875,000
RFA
Ben McCartney
 
LW
 
 
 
 23 $850,000$850,000$850,000
RFA
Brayden Tracey
 
LW
 
 
 
 23 $850,000$850,000$850,000
RFA
Nick Abruzzese
C
 
 
 
 
 25 $850,000$850,000$850,000
RFA
Nick DeSimone
 
 
 
D
 
 30 $850,000$850,000
UFA
Victor Mete
 
 
 
D
 
 26 $850,000$850,000
UFA
Christian Wolanin
 
 
 
D
 
 30 $850,000
UFA
Dennis Hildeby
 
 
 
 
G
 23 $825,000$825,000
RFA
William Villeneuve
 
 
 
D
 
 23 $825,000$825,000
RFA
Vyacheslav Peksa
 
 
 
 
G
 22 $800,000$800,000$800,000
RFA
Ryan Tverberg
C
 
RW
 
 
 23 $800,000$800,000
RFA
Max Ellis
C
 
 
 
 
 25 $800,000
RFA
Ryan Shea
 
 
 
D
 
 27 $775,000$775,000
UFA
Dylan Carabia
 
 
 
D
 
 28 $775,000
UFA
Ethan Cap
 
 
 
D
 
 25 $775,000
RFA
Graham McPhee
 
LW
 
 
 
 26 $775,000
UFA
Hank Crone
C
 
 
 
 
 27 $775,000
UFA
Ian McKinnon
C
 
 
 
 
 26 $775,000
UFA
John Leonard
 
LW
 
 
 
 26 $775,000
RFA
John Lethemon
 
 
 
 
G
 28 $775,000
UFA
Nick Wolff
 
 
 
D
 
 28 $775,000
UFA
Tanner Kaspick
C
 
 
 
 
 26 $775,000
UFA
Curtis Douglas
C
 
 
 
 
 24 $825,000
RFA
FARM TOTALS $20,400,000 $10,075,000 $4,225,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
B = Bonus    * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Roni Hirvonen
 
LW
RW
 
 
 23 $925,000 $925,000
RFA
 - - - - - -
Jayden Grubbe
C
 
 
 
 
 22 $875,000 $875,000 $875,000
RFA
 - - - - -
Mikko Kokkonen
 
 
 
D
 
 24 $875,000
RFA
 - - - - - - -
Ben McCartney
 
LW
 
 
 
 23 $850,000 $850,000 $850,000
RFA
 - - - - -
Brayden Tracey
 
LW
 
 
 
 23 $850,000 $850,000 $850,000
RFA
 - - - - -
Nick Abruzzese
C
 
 
 
 
 25 $850,000 $850,000 $850,000
RFA
 - - - - -
Nick DeSimone
 
 
 
D
 
 30 $850,000 $850,000
UFA
 - - - - - -
Victor Mete
 
 
 
D
 
 26 $850,000 $850,000
UFA
 - - - - - -
Christian Wolanin
 
 
 
D
 
 30 $850,000
UFA
 - - - - - - -
Dennis Hildeby
 
 
 
 
G
 23 $825,000 $825,000
RFA
 - - - - - -
William Villeneuve
 
 
 
D
 
 23 $825,000 $825,000
RFA
 - - - - - -
Vyacheslav Peksa
 
 
 
 
G
 22 $800,000 $800,000 $800,000
RFA
 - - - - -
Ryan Tverberg
C
 
RW
 
 
 23 $800,000 $800,000
RFA
 - - - - - -
Max Ellis
C
 
 
 
 
 25 $800,000
RFA
 - - - - - - -
Ryan Shea
 
 
 
D
 
 27 $775,000 $775,000
UFA
 - - - - - -
Dylan Carabia
 
 
 
D
 
 28 $775,000
UFA
 - - - - - - -
Ethan Cap
 
 
 
D
 
 25 $775,000
RFA
 - - - - - - -
Graham McPhee
 
LW
 
 
 
 26 $775,000
UFA
 - - - - - - -
Hank Crone
C
 
 
 
 
 27 $775,000
UFA
 - - - - - - -
Ian McKinnon
C
 
 
 
 
 26 $775,000
UFA
 - - - - - - -
John Leonard
 
LW
 
 
 
 26 $775,000
RFA
 - - - - - - -
John Lethemon
 
 
 
 
G
 28 $775,000
UFA
 - - - - - - -
Nick Wolff
 
 
 
D
 
 28 $775,000
UFA
 - - - - - - -
Tanner Kaspick
C
 
 
 
 
 26 $775,000
UFA
 - - - - - - -
Curtis Douglas
C
 
 
 
 
 24
RFA
 - - - - - - - -
FARM TOTALS $19,575,000 $10,075,000 $4,225,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
John Hynes 48 $3,000,000 $3,000,000 $3,000,000 - - - - - -
COACHING TOTALS $3,000,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 3 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 18,000  6,000  100% $150  $2,700,000
Level 2: 5000 15,000  5,000  100% $100  $1,500,000
Level 3: 2000 6,000  2,000  100% $75  $450,000
Level 4: 4000 12,000  4,000  100% $50  $600,000
Level 5: 1000 3,000  1,000  100% $300  $900,000
Total Attendance: 54,000  18,000 100% - $6,150,000

Balance Sheet

Please view the sim program to see correct financial information. The portals records are not complete enough to provide accurate information at this time.