COL Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$8,439,526	3 played / 38 rem.	$2,813,175	93.61%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$6,184,256	$85,256,683	$85,256,683	—	$2,750,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$460,847	$5,991,011	23	0	$2,245,834

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$475,712	$81,822,464	$109,713,838

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$91,002,506	$85,256,695	$18,743,305	$8,356,695
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$121,652,851	$299,405,934	$327,726,936	$28,321,002

Pepsi Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$154	5,805	96.8%
Level 2	5000	$109	4,716	94.3%
Level 3	4000	$89	3,681	92.0%
Level 4	3000	$64	2,755	91.8%
Luxury	3000	$239	2,701	90.0%
Total/Avg.	21,000	—	19,658	93.6%

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Nick LeddyN. Leddy	35	1	$7,612,500	$7,077,568
Frank VatranoF. Vatrano	32	2	$6,200,000	$5,764,324
Yanni GourdeY. Gourde	35	1	$6,000,000	$5,578,378
Andrei KuzmenkoA. Kuzmenko	30	1	$5,600,000	$5,206,486
Jonathan DrouinJ. Drouin	31	2	$5,500,000	$5,113,514
Brian DumoulinB. Dumoulin	35	1	$5,500,000	$5,113,514
J.T. CompherJ. Compher	31	3	$5,100,000	$4,741,622
Ryan StromeR. Strome	33	1	$5,000,000	$4,648,649
Reilly SmithR. Smith	35	1	$4,522,100	$4,204,331
Ryan GravesR. Graves	31	2	$4,500,000	$4,183,784
Leo CarlssonL. Carlsson	22	1	$4,200,000	$3,904,865
Simon NemecS. Nemec	22	1	$4,168,333	$3,875,423
Luke SchennL. Schenn	37	1	$3,800,000	$3,532,973
Mason AppletonM. Appleton	30	1	$3,250,000	$3,021,622
Michael KesselringM. Kesselring	26	2	$3,250,000	$3,021,622
Yaroslav AskarovY. Askarov	24	1	$1,775,000	$1,650,270
Jordan SpenceJ. Spence	25	1	$1,750,000	$1,627,027
Pontus HolmbergP. Holmberg	27	1	$1,650,000	$1,534,054
Joseph VelenoJ. Veleno	26	2	$1,500,000	$1,394,595
Samuel ErssonS. Ersson	27	1	$1,500,000	$1,394,595
Matthew SchaeferM. Schaefer	19	3	$975,000	$906,486
Beckett SenneckeB. Sennecke	20	3	$953,750	$886,730
Oskar BackO. Back	26	2	$950,000	$883,243
23 Contracts	28.7	-	$85,256,683	$79,265,675
Coach: Ryan Huska	51	3	$2,750,000	-

Farm Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Zach BensonZ. Benson	21	1	$160,000	$1,502,804
Jacob MelansonJ. Melanson	23	2	$150,000	$1,408,879
Isak RosenI. Rosen	23	1	$141,917	$1,332,956
Daniil ButD. But	21	3	$95,000	$892,290
Dmitri SimashevD. Simashev	21	3	$95,000	$892,290
Tristan LuneauT. Luneau	22	1	$95,000	$892,290
Ilya ProtasI. Protas	20	3	$93,250	$875,853
Ryan JohnsonR. Johnson	25	3	$92,500	$868,808
Corson CeulemansC. Ceulemans	23	2	$92,500	$868,808
Aydar SunievA. Suniev	22	3	$92,333	$867,243
Oscar Fisker MolgaardO. Fisker Molgaard	21	3	$91,417	$858,633
William StromgrenW. Stromgren	23	2	$90,083	$846,110
Paul LudwinskiP. Ludwinski	22	2	$90,000	$845,327
Matthew MurrayM. Murray	28	3	$90,000	$845,327
Conor GeekieC. Geekie	22	2	$88,667	$832,804
Noah OstlundN. Ostlund	22	2	$88,667	$832,804
Sandis VilmanisS. Vilmanis	22	3	$88,000	$826,542
Yegor SidorovY. Sidorov	22	2	$86,500	$812,453
Sasha PastujovS. Pastujov	23	2	$85,000	$798,364
Brett HarrisonB. Harrison	23	2	$85,000	$798,364
Bryce McConnell-BarkerB. McConnell-Barker	22	2	$85,000	$798,364
Vladislav KolyachonokV. Kolyachonok	25	1	$85,000	$798,364
Jack LaFontaineJ. LaFontaine	28	1	$85,000	$798,364
23 Contracts	22.8	-	$22,458,334	$21,094,041
Farm Coach: Mitch Love	40	2	$750,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Nick LeddyN. Leddy	D	35	1	7.3	$7,612,500	UFA · 36y
Frank VatranoF. Vatrano	F	32	2	6.0	$6,200,000	$6,200,000	UFA · 34y
Yanni GourdeY. Gourde	F	35	1	5.8	$6,000,000	UFA · 36y
Andrei KuzmenkoA. Kuzmenko	F	30	1	5.4	$5,600,000	UFA · 31y
Jonathan DrouinJ. Drouin	F	31	2	5.3	$5,500,000	$5,500,000	UFA · 33y
Brian DumoulinB. Dumoulin	D	35	1	5.3	$5,500,000	UFA · 36y
J.T. CompherJ. Compher	F	31	3	4.9	$5,100,000	$5,100,000	$5,100,000	UFA · 34y
Ryan StromeR. Strome	F	33	1	4.8	$5,000,000	UFA · 34y
Reilly SmithR. Smith	F	35	1	4.3	$4,522,100	UFA · 36y
Ryan GravesR. Graves	D	31	2	4.3	$4,500,000	$4,500,000	UFA · 33y
Leo CarlssonL. Carlsson	F	22	1	4.0	$4,200,000	RFA · 23y
Simon NemecS. Nemec	D	22	1	4.0	$4,168,333	RFA · 23y
Luke SchennL. Schenn	D	37	1	3.7	$3,800,000	UFA · 38y
Mason AppletonM. Appleton	F	30	1	3.1	$3,250,000	UFA · 31y
Michael KesselringM. Kesselring	D	26	2	3.1	$3,250,000	$3,250,000	RFA · 28y
Yaroslav AskarovY. Askarov	G	24	1	1.7	$1,775,000	RFA · 25y
Jordan SpenceJ. Spence	D	25	1	1.7	$1,750,000	RFA · 26y
Pontus HolmbergP. Holmberg	F	27	1	1.6	$1,650,000	RFA · 28y
Joseph VelenoJ. Veleno	F	26	2	1.4	$1,500,000	$1,500,000	RFA · 28y
Samuel ErssonS. Ersson	G	27	1	1.4	$1,500,000	RFA · 28y
Matthew SchaeferM. Schaefer	D	19	3	0.9	$975,000	$975,000	$975,000	RFA · 22y
Beckett SenneckeB. Sennecke	F	20	3	0.9	$953,750	$953,750	$953,750	RFA · 23y
Oskar BackO. Back	F	26	2	0.9	$950,000	$950,000	RFA · 28y
Total: 23	—	28.7	—	82.0%	23 $85,256,683	9 $28,928,750	3 $7,028,750	0 $0	0 $0
Estimated Cap Space					$18,743,305
Est. Above $76.90m Floor					$8,356,695

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Zach BensonZ. Benson	F	21	1	1.5	$1,600,000	RFA · 22y
Jacob MelansonJ. Melanson	F	23	2	1.4	$1,500,000	$1,500,000	RFA · 25y
Isak RosenI. Rosen	F	23	1	1.4	$1,419,167	RFA · 24y
Daniil ButD. But	F	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
Dmitri SimashevD. Simashev	D	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
Tristan LuneauT. Luneau	D	22	1	0.9	$950,000	RFA · 23y
Ilya ProtasI. Protas	F	20	3	0.9	$932,500	$932,500	$932,500	RFA · 23y
Ryan JohnsonR. Johnson	D	25	3	0.9	$925,000	$925,000	$925,000	RFA · 28y
Corson CeulemansC. Ceulemans	D	23	2	0.9	$925,000	$925,000	RFA · 25y
Aydar SunievA. Suniev	F	22	3	0.9	$923,333	$923,333	$923,333	RFA · 25y
Oscar Fisker MolgaardO. Fisker Molgaard	F	21	3	0.9	$914,167	$914,167	$914,167	RFA · 24y
William StromgrenW. Stromgren	F	23	2	0.9	$900,833	$900,833	RFA · 25y
Paul LudwinskiP. Ludwinski	F	22	2	0.9	$900,000	$900,000	RFA · 24y
Matthew MurrayM. Murray	G	28	3	0.9	$900,000	$900,000	$900,000	UFA · 31y
Conor GeekieC. Geekie	F	22	2	0.9	$886,667	$886,667	RFA · 24y
Noah OstlundN. Ostlund	F	22	2	0.9	$886,667	$886,667	RFA · 24y
Sandis VilmanisS. Vilmanis	F	22	3	0.8	$880,000	$880,000	$880,000	RFA · 25y
Yegor SidorovY. Sidorov	F	22	2	0.8	$865,000	$865,000	RFA · 24y
Sasha PastujovS. Pastujov	F	23	2	0.8	$850,000	$850,000	RFA · 25y
Brett HarrisonB. Harrison	F	23	2	0.8	$850,000	$850,000	RFA · 25y
Bryce McConnell-BarkerB. McConnell-Barker	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Vladislav KolyachonokV. Kolyachonok	D	25	1	0.8	$850,000	RFA · 26y
Jack LaFontaineJ. LaFontaine	G	28	1	0.8	$850,000	UFA · 29y
Total: 23	—	22.8	—	0.0%	23 $22,458,334	18 $16,789,167	8 $7,375,000	0 $0	0 $0

Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.

Salary Retentions (0)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
No active salary retentions for 2026-27.