Total Salaries	51,800,000$
	Retains & Buyouts	0$
	Actual Cap Hit	51,800,000$
	Actual Cap Space	28,100,000$
	Projected Total Cap Hit	49,384,021$
	Projected Cap Space	30,515,979$

UPPER LIMIT:79,900,000$ LOWER LIMIT: 47,918,318$

Coyotes Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Anthony Mantha	LW/RW	30	3,600,000$	3,600,000$	3,600,000$	3,600,000$	UFA
Brayden Schenn	C/LW/RW	33	5,900,000$	5,900,000$	5,900,000$	5,900,000$	UFA
Charlie Lindgren	G	31	1,300,000$	1,300,000$	UFA
Christian Fischer	C/RW	27	1,500,000$	1,500,000$	1,500,000$	1,500,000$	UFA
Cole Perfetti	C/LW/RW	23	900,000$	900,000$	RFA
Darren Raddysh	D	29	1,600,000$	1,600,000$	1,600,000$	1,600,000$	1,600,000$	UFA
Dylan DeMelo	D	31	2,400,000$	2,400,000$	2,400,000$	UFA
Dylan Guenther	LW/RW	21	900,000$	900,000$	900,000$	RFA
Gabriel Vilardi	C/RW	25	3,200,000$	3,200,000$	RFA
Jackson LaCombe	D	24	1,700,000$	1,700,000$	1,700,000$	RFA
Juraj Slafkovsky	LW/RW	21	900,000$	900,000$	900,000$	RFA
Kaapo Kakko	LW/RW	24	2,500,000$	2,500,000$	RFA
Karel Vejmelka	G	28	3,000,000$	3,000,000$	3,000,000$	UFA
Leo Carlsson	C/RW	20	1,500,000$	1,500,000$	1,500,000$	1,500,000$	RFA
Mason Marchment	C/LW	29	4,200,000$	4,200,000$	4,200,000$	4,200,000$	4,200,000$	UFA
Mikey Anderson	D	25	2,300,000$	2,300,000$	RFA
Nick Bjugstad	C/RW	32	2,000,000$	2,000,000$	2,000,000$	UFA
Oliver Ekman-Larsson	D	33	4,000,000$	4,000,000$	4,000,000$	UFA
Owen Tippett	LW/RW	26	3,500,000$	3,500,000$	RFA
Ridly Greig	C/LW	22	900,000$	900,000$	900,000$	RFA
Shane Pinto	C	24	3,000,000$	3,000,000$	RFA
Tyson Barrie	D	33	4,300,000$	4,300,000$	UFA
Zach Bogosian	D	34	1,500,000$	1,500,000$	1,500,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Akira Schmid	G	24	1,300,000$	1,300,000$	RFA
Alex Laferriere	RW	23	800,000$	800,000$	800,000$	RFA
Arnaud Durandeau	LW	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Caedan Bankier	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cale Fleury	D	26	800,000$	800,000$	RFA
David Jiricek	D	21	1,200,000$	1,200,000$	1,200,000$	1,200,000$	RFA
Dennis Hildeby	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Frederic Brunet	C/D	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Gabriel Fortier	LW	25	800,000$	800,000$	800,000$	RFA
Graeme Clarke	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Hendrix Lapierre	C	23	1,200,000$	1,200,000$	1,200,000$	RFA
Henry Thrun	D	24	1,100,000$	1,100,000$	1,100,000$	RFA
Jakub Dobes	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jasper Weatherby	C	27	800,000$	800,000$	800,000$	UFA
Jesper Vikman	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
John Beecher	C/LW	23	900,000$	900,000$	900,000$	RFA
Joona Koppanen	LW	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jordan Harris	D	24	800,000$	800,000$	RFA
Justin Sourdif	C/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Leevi Merilainen	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Maksymilian Szuber	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Matthew Poitras	C	21	800,000$	800,000$	800,000$	800,000$	RFA
Max Comtois	LW	26	800,000$	800,000$	RFA
Noah Juulsen	D	28	800,000$	800,000$	UFA
Rem Pitlick	C/RW	28	900,000$	900,000$	UFA
Ryan Francis	C/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Taylor Fedun	D	36	700,000$	700,000$	UFA
Tyler Madden	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Will Reilly	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA