• 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
Brayden Schenn
C
 
 
 
 
 33 $6,500,000$6,500,000$6,500,000$6,500,000
UFA
Jonas Brodin
 
 
 
D
 
 31 $6,000,000$6,000,000$6,000,000$6,000,000
UFA
Kris Letang
 
 
 
D
 
 38 $6,100,000$6,100,000$6,100,000$6,100,000
UFA
Bryan Rust
 
 
RW
 
 
 32 $5,125,000$5,125,000$5,125,000$5,125,000
UFA
Matthew Boldy
 
LW
 
 
 
 24 $6,000,000$6,000,000$6,000,000$6,000,000$6,000,000
RFA
Alex Killorn
 
LW
 
 
 
 35 $6,000,000$6,000,000
UFA
William Karlsson
C
 
 
 
 
 32 $5,900,000$5,900,000$5,900,000
UFA
Tristan Jarry
 
 
 
 
G
 30 $5,250,000$5,250,000$5,250,000$5,250,000
UFA
Adam Henrique
C
 
 
 
 
 35 $4,000,000$4,000,000$4,000,000$4,000,000
UFA
Reilly Smith
 
 
RW
 
 
 34 $5,000,000
UFA
Nick Leddy
 
 
 
D
 
 34 $4,000,000$4,000,000
UFA
Alex Nedeljkovic
 
 
 
 
G
 29 $3,200,000$3,200,000$3,200,000$3,200,000
UFA
Daniel Sprong
 
 
RW
 
 
 28 $2,000,000$2,000,000
UFA
Mikey Anderson
 
 
 
D
 
 25 $2,000,000
RFA
Chad Ruhwedel
 
 
 
D
 
 35 $1,500,000$1,500,000$1,500,000$1,500,000
UFA
Jonatan Berggren
 
LW
 
 
 
 24 $1,250,000$1,250,000
RFA
Brendan Smith
 
 
 
D
 
 36 $1,000,000$1,000,000$1,000,000
UFA
Nick Bonino
C
 
 
 
 
 37 $1,000,000$1,000,000$1,000,000
UFA
Nikita Zaitsev
 
 
 
D
 
 33 $1,000,000$1,000,000$1,000,000
UFA
Brock Faber
 
 
 
D
 
 22 $925,000$925,000$925,000
RFA
Jayson Megna
C
 
 
 
 
 35 $900,000$900,000
UFA
Beck Malenstyn
 
LW
 
 
 
 27 $725,000
UFA
PRO TOTALS $75,375,000 $67,650,000 $53,500,000 $43,675,000 $6,000,000 $0 $0 $0 $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
Brayden Schenn
C
 
 
 
 
 33 $8,000,000 $6,500,000 $4,300,000 $4,000,000
UFA
 - - - -
Jonas Brodin
 
 
 
D
 
 31 $8,000,000 $7,500,000 $5,500,000 $4,000,000
UFA
 - - - -
Kris Letang
 
 
 
D
 
 38 $6,200,000 $4,800,000 $4,800,000 $4,800,000
UFA
 - - - -
Bryan Rust
 
 
RW
 
 
 32 $6,100,000 $5,130,000 $3,660,000 $3,660,000
UFA
 - - - -
Matthew Boldy
 
LW
 
 
 
 24 $6,000,000 * $7,000,000 * $7,000,000 * $5,000,000 * $5,000,000 *
RFA
 - - -
Alex Killorn
 
LW
 
 
 
 35 $6,000,000 $6,000,000
UFA
 - - - - - -
William Karlsson
C
 
 
 
 
 32 $5,600,000 $5,600,000 $5,600,000
UFA
 - - - - -
Tristan Jarry
 
 
 
 
G
 30 $5,250,000 $5,250,000 $5,250,000 $5,250,000
UFA
 - - - -
Adam Henrique
C
 
 
 
 
 35 $4,000,000 $4,000,000 $4,000,000 $4,000,000
UFA
 - - - -
Reilly Smith
 
 
RW
 
 
 34 $4,000,000
UFA
 - - - - - - -
Nick Leddy
 
 
 
D
 
 34 $3,500,000 $3,000,000
UFA
 - - - - - -
Alex Nedeljkovic
 
 
 
 
G
 29 $3,200,000 $3,200,000 $3,200,000 $3,200,000
UFA
 - - - -
Daniel Sprong
 
 
RW
 
 
 28 $2,000,000 $2,000,000
UFA
 - - - - - -
Mikey Anderson
 
 
 
D
 
 25 $2,000,000
RFA
 - - - - - - -
Chad Ruhwedel
 
 
 
D
 
 35 $1,500,000 $1,500,000 $1,500,000 $1,500,000
UFA
 - - - -
Jonatan Berggren
 
LW
 
 
 
 24 $1,250,000 $1,250,000
RFA
 - - - - - -
Brendan Smith
 
 
 
D
 
 36 $1,000,000 $1,000,000 $1,000,000
UFA
 - - - - -
Nick Bonino
C
 
 
 
 
 37 $1,000,000 $1,000,000 $1,000,000
UFA
 - - - - -
Nikita Zaitsev
 
 
 
D
 
 33 $1,000,000 $1,000,000 $1,000,000
UFA
 - - - - -
Brock Faber
 
 
 
D
 
 22 $925,000 $925,000 $925,000
RFA
 - - - - -
Jayson Megna
C
 
 
 
 
 35 $900,000 $900,000
UFA
 - - - - - -
Beck Malenstyn
 
LW
 
 
 
 27 $725,000
UFA
 - - - - - - -
Bonus - - - - - - - - -
PRO TOTALS $78,150,000 $67,555,000 $48,735,000 $35,410,000 $5,000,000 $0 $0 $0 $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
Adam Beckman
 
LW
 
 
 
 23 $1,250,000$1,250,000$1,250,000
RFA
Graeme Clarke
 
 
RW
 
 
 23 $1,250,000$1,250,000$1,250,000
RFA
Jack Ahcan
 
 
 
D
 
 27 $1,250,000$1,250,000
UFA
Leon Gawanke
 
 
 
D
 
 25 $1,250,000$1,250,000
RFA
Ty Smith
 
 
 
D
 
 25 $1,250,000$1,250,000
RFA
Mark Friedman
 
 
 
D
 
 29 $1,000,000$1,000,000$1,000,000
UFA
Isak Rosen
C
 
 
 
 
 22 $1,000,000$1,000,000
RFA
Jack Studnicka
C
 
 
 
 
 26 $1,000,000$1,000,000
RFA
Kevin Bahl
 
 
 
D
 
 24 $1,000,000$1,000,000
RFA
Simon Nemec
 
 
 
D
 
 21 $1,000,000$1,000,000
RFA
Joel Blomqvist
 
 
 
 
G
 23 $925,000$925,000
RFA
Jaycob Megna
 
 
 
D
 
 32 $900,000$900,000$900,000
UFA
Parker Wotherspoon
 
 
 
D
 
 34 $900,000$900,000$900,000
UFA
Daemon Hunt
 
 
 
D
 
 22 $875,000$875,000
RFA
Lukas Svejkovsky
C
 
 
 
 
 23 $825,000$825,000
RFA
Isaac Belliveau
 
 
 
D
 
 22 $800,000$800,000$800,000
RFA
Corey Andonovski
C
 
 
 
 
 26 $800,000$800,000
RFA
Judd Caulfield
 
 
RW
 
 
 24 $800,000$800,000
RFA
Raivis Ansons
C
 
 
 
 
 23 $800,000$800,000
RFA
Jordan Frasca
C
 
 
 
 
 23 $800,000
RFA
Taylor Gauthier
 
 
 
 
G
 24 $800,000
RFA
Ty Glover
C
 
 
 
 
 24 $800,000
RFA
Dillon Dube
C
 
 
 
 
 26 $775,000
RFA
Ken Appleby
 
 
 
 
G
 29
UFA
FARM TOTALS $22,050,000 $18,875,000 $6,100,000 $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
Adam Beckman
 
LW
 
 
 
 23 $1,250,000 $1,250,000 $1,250,000
RFA
 - - - - -
Graeme Clarke
 
 
RW
 
 
 23 $1,250,000 $1,250,000 $1,250,000
RFA
 - - - - -
Jack Ahcan
 
 
 
D
 
 27 $1,250,000 $1,250,000
UFA
 - - - - - -
Leon Gawanke
 
 
 
D
 
 25 $1,250,000 $1,250,000
RFA
 - - - - - -
Ty Smith
 
 
 
D
 
 25 $1,250,000 $1,250,000
RFA
 - - - - - -
Mark Friedman
 
 
 
D
 
 29 $1,000,000 $1,000,000 $1,000,000
UFA
 - - - - -
Isak Rosen
C
 
 
 
 
 22 $1,000,000 $1,000,000
RFA
 - - - - - -
Jack Studnicka
C
 
 
 
 
 26 $1,000,000 $1,000,000
RFA
 - - - - - -
Kevin Bahl
 
 
 
D
 
 24 $1,000,000 $1,000,000
RFA
 - - - - - -
Simon Nemec
 
 
 
D
 
 21 $1,000,000 $1,000,000
RFA
 - - - - - -
Joel Blomqvist
 
 
 
 
G
 23 $925,000 $925,000
RFA
 - - - - - -
Jaycob Megna
 
 
 
D
 
 32 $900,000 * $900,000 * $900,000 *
UFA
 - - - - -
Parker Wotherspoon
 
 
 
D
 
 34 $900,000 $900,000 $900,000
UFA
 - - - - -
Daemon Hunt
 
 
 
D
 
 22 $875,000 $875,000
RFA
 - - - - - -
Lukas Svejkovsky
C
 
 
 
 
 23 $825,000 $825,000
RFA
 - - - - - -
Isaac Belliveau
 
 
 
D
 
 22 $800,000 $800,000 $800,000
RFA
 - - - - -
Corey Andonovski
C
 
 
 
 
 26 $800,000 $800,000
RFA
 - - - - - -
Judd Caulfield
 
 
RW
 
 
 24 $800,000 $800,000
RFA
 - - - - - -
Raivis Ansons
C
 
 
 
 
 23 $800,000 $800,000
RFA
 - - - - - -
Jordan Frasca
C
 
 
 
 
 23 $800,000
RFA
 - - - - - - -
Taylor Gauthier
 
 
 
 
G
 24 $800,000
RFA
 - - - - - - -
Ty Glover
C
 
 
 
 
 24 $800,000
RFA
 - - - - - - -
Dillon Dube
C
 
 
 
 
 26 $775,000
RFA
 - - - - - - -
Ken Appleby
 
 
 
 
G
 29 $775,000
UFA
 - - - - - - -
FARM TOTALS $22,825,000 $18,875,000 $6,100,000 $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
J.D. Forrest 42 $1,000,000 - - - - - - - -
Mike Babcock 59 $3,000,000 $3,000,000 $3,000,000 $3,000,000 - - - - -
COACHING TOTALS $4,000,000 $3,000,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 7 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 42,000  6,000  100% $150  $6,300,000
Level 2: 5000 35,000  5,000  100% $100  $3,500,000
Level 3: 2000 14,000  2,000  100% $75  $1,050,000
Level 4: 4000 28,000  4,000  100% $50  $1,400,000
Level 5: 1000 7,000  1,000  100% $300  $2,100,000
Total Attendance: 126,000  18,000 100% - $14,350,000

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.