Total Salaries	44,000,000$
	Retains & Buyouts	650,000$
	Actual Cap Hit	44,650,000$
	Actual Cap Space	30,250,000$
	Projected Total Cap Hit	46,166,677$
	Projected Cap Space	28,733,323$

UPPER LIMIT:74,900,000$ LOWER LIMIT: 44,919,674$

Coyotes Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Adam Boqvist	D	22	1,500,000$	1,500,000$	RFA
Alex Formenton	LW	23	800,000$	800,000$	800,000$	RFA
Anders Bjork	LW/RW	26	800,000$	800,000$	RFA
Andrej Sekera	D	36	1,500,000$	1,500,000$	UFA
Anthony Mantha	LW/RW	28	5,000,000$	5,000,000$	5,000,000$	UFA
Brett Ritchie	RW	29	900,000$	900,000$	900,000$	UFA
Carey Price	G	35	4,000,000$	4,000,000$	UFA
Charlie Lindgren	G	29	1,300,000$	1,300,000$	1,300,000$	1,300,000$	UFA
Christian Fischer	C/RW	25	1,200,000$	1,200,000$	RFA
Dominik Kubalik	LW/RW	27	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
Dylan DeMelo	D	29	2,400,000$	2,400,000$	2,400,000$	2,400,000$	2,400,000$	UFA
Kaapo Kakko	LW/RW	22	900,000$	900,000$	RFA
Karel Vejmelka	G	26	800,000$	800,000$	UFA
Mason Marchment	C/LW	27	4,000,000$	4,000,000$	4,000,000$	UFA
Max Comtois	LW	24	1,500,000$	1,500,000$	1,500,000$	RFA
Mikey Anderson	D	23	1,300,000$	1,300,000$	RFA
Nate Schmidt	D	31	3,200,000$	3,200,000$	3,200,000$	UFA
Oliver Ekman-Larsson	D	31	4,000,000$	4,000,000$	4,000,000$	4,000,000$	4,000,000$	UFA
Owen Tippett	LW/RW	24	1,200,000$	1,200,000$	RFA
Rem Pitlick	C/RW	26	2,200,000$	2,200,000$	RFA
Victor Rask	C/LW	30	2,500,000$	2,500,000$	UFA

Non-Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Akira Schmid	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Arnaud Durandeau	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Brad Hunt	D	34	900,000$	900,000$	900,000$	UFA
Cale Fleury	D	24	800,000$	800,000$	RFA
Cole Cassels	C	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Cole Perfetti	C/LW	21	900,000$	900,000$	900,000$	900,000$	RFA
Corbin Kaczperski	G	27	600,000$	600,000$	UFA
Darren Raddysh	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Derrick Pouliot	D	29	900,000$	900,000$	900,000$	UFA
Erik Kallgren	G	26	600,000$	600,000$	RFA
Gabriel Fortier	LW	23	800,000$	800,000$	800,000$	RFA
Gabriel Vilardi	C	23	900,000$	900,000$	RFA
Graeme Clarke	RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Hunter Jones	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jasper Weatherby	C	25	700,000$	700,000$	RFA
Joona Koppanen	LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jordan Harris	D	22	800,000$	800,000$	800,000$	800,000$	RFA
Josh Wesley	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Mike Vecchione	RW	30	900,000$	900,000$	900,000$	UFA
Nic Petan	C	28	900,000$	900,000$	UFA
Noah Juulsen	D	26	800,000$	800,000$	RFA
Remi Elie	LW	27	700,000$	700,000$	UFA
Riley Damiani	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Shane Pinto	C	22	800,000$	800,000$	800,000$	RFA
Tanner Fritz	RW	31	600,000$	600,000$	UFA
Thomas Schemitsch	D	26	700,000$	700,000$	RFA
Tobias Geisser	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Tyler Madden	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Will Reilly	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$