ARIZONA COYOTES

PROJECTED CAP HIT Tooltip : $84,836,518
PROJECTED LTIR USED Tooltip : $3,336,518
PROJECTED CAP SPACE Tooltip : $0
CURRENT CAP SPACE Tooltip : $2,875,042
DEADLINE CAP SPACE Tooltip : $2,875,042
TODAYS CAP HIT Tooltip : $85,216,068
ROSTER SIZE: 20/23
CONTRACTS: 45/50
RESERVE LIST: 70/90
GENERAL MANAGER: John Chayka
HEAD COACH: Rick Tocchet
Active LTIR Summary
ACSL: $81,220,277
LTIRP.BONUS POOLSALARY POOL
Relief$0$7,125,000
Usage$254,167$3,995,791
Remaining-$254,167$2,875,042
DRAFT YEARROUND 1ROUND 2ROUND 3ROUND 4ROUND 5ROUND 6ROUND 7
2020
2021
2022
FORWARDS (12 - $40,215,832)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Kessel, Phil3 UFARSM-NTCNMCRWNHL32$6,800,000$6,800,000$5,950,000Modified NTC, NMC$6,800,000$6,800,000$5,100,000$5,000,000Modified NTC, NMC$6,800,000$6,800,000$5,100,000$5,000,000Modified NTC, NMC
UFA
Stepan, Derek "A"2 UFACNHL29$6,500,000$6,500,000$5,000,000$6,500,000$6,500,000$5,000,000$3,000,000
UFA
Schmaltz, Nick7 UFACNHL23$5,850,000$5,850,000$3,000,000$500,000$5,850,000$5,850,000$3,000,000$5,850,000$5,850,000$6,000,000$1,000,000$5,850,000$5,850,000$4,500,000$5,850,000$5,850,000$7,500,000Modified NTC$5,850,000$5,850,000$8,450,000$1,500,000Modified NTC$5,850,000$5,850,000$8,500,000Modified NTC
Söderberg, Carl1 UFAM-NTCC, LWNHL34$4,750,000$4,750,000$4,000,000Modified NTC
UFA
Dvorak, Christian6 UFAC, LWNHL23$4,450,000$4,450,000$3,250,000$300,000$4,450,000$4,450,000$3,450,000$4,450,000$4,450,000$5,075,000$4,450,000$4,450,000$3,450,000$4,450,000$4,450,000$5,725,000Modified NTC$4,450,000$4,450,000$5,750,000Modified NTC
UFA
Grabner, Michael2 UFAM-NTCRW, LWNHL32$3,350,000$3,350,000$3,775,000Modified NTC$3,350,000$3,350,000$3,775,000Modified NTC
UFA
Hall, Taylor1 UFARSLW, CNHL28$3,000,000$3,000,000$3,000,000
UFA
Crouse, Lawson3 RFALWNHL22$1,533,333$1,533,333$1,000,000$250,000$1,533,333$1,533,333$1,350,000$1,533,333$1,533,333$2,250,000$500,000
Arbitration EligibleRFA
Hinostroza, Vinnie1 RFARW, CNHL25$1,500,000$1,500,000$1,500,000
Arbitration EligibleRFA
Keller, Clayton1 - 8 UFAELCPerformance BonusesRW, C, LWNHL21$885,833$1,673,333$832,500$850,000$7,150,000$7,150,000$5,500,000$3,000,000$7,150,000$7,150,000$7,000,000$7,150,000$7,150,000$7,500,000$3,000,000$7,150,000$7,150,000$6,000,000$7,150,000$7,150,000$7,000,000NTC$7,150,000$7,150,000$7,000,000NTC
Fischer, Christian1 RFAELCPerformance BonusesRWNHL22$821,666$1,075,833$832,500$212,500
RFA
Garland, Conor2 RFALW, RWNHL23$775,000$775,000$750,000$775,000$775,000$800,000
Arbitration EligibleRFA
TOTAL26.2$40,215,832$41,257,499$32,740,000$1,062,500$1,050,0004$36,408,333$36,408,333$27,675,000$11,000,0003$25,783,333$25,783,333$25,125,000$6,500,0002$17,450,000$17,450,000$15,450,000$3,000,000$17,450,000$17,450,000$19,225,0002$17,450,000$17,450,000$21,200,000$1,500,0003$13,000,000$13,000,000$15,500,0002
DEFENSE (7 - $29,536,625)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Ekman-Larsson, Oliver "C"8 UFANMCLDNHL28$8,250,000$8,250,000$8,000,000NMC$8,250,000$8,250,000$8,000,000$4,000,000NMC$8,250,000$8,250,000$10,500,000NMC$8,250,000$8,250,000$10,500,000$5,250,000NMC$8,250,000$8,250,000$10,500,000NMC$8,250,000$8,250,000$8,000,000NMC$8,250,000$8,250,000$5,250,000NMC
Goligoski, Alex2 UFAM-NTCRDNHL34$5,475,000$5,475,000$5,800,000Modified NTC$5,475,000$5,475,000$4,000,000Modified NTC
UFA
Hjalmarsson, Niklas "A"2 UFANMCRDNHL32$5,000,000$5,000,000$6,000,000NMC$5,000,000$5,000,000$4,000,000$2,000,000NMC
UFA
Chychrun, Jakob6 UFALDNHL21$4,600,000$4,600,000$2,600,000$400,000$4,600,000$4,600,000$3,300,000$4,600,000$4,600,000$5,300,000$4,600,000$4,600,000$4,000,000$4,600,000$4,600,000$5,400,000$1,000,000Modified NTC$4,600,000$4,600,000$7,000,000$1,000,000Modified NTC
UFA
Demers, Jason2 UFARSM-NTCRDNHL31$3,937,500$3,937,500$3,150,000Modified NTC$3,937,500$3,937,500$3,150,000$1,000,000
UFA
Oesterle, Jordan2 UFALDNHL27$1,400,000$1,400,000$1,200,000$200,000$1,400,000$1,400,000$1,600,000
UFA
Lyubushkin, Ilya1 RFARDNHL25$874,125$874,125$874,125
Arbitration EligibleRFA
TOTAL28.3$29,536,625$29,536,625$27,511,625$600,0004$28,662,500$28,662,500$23,937,500$7,000,0003$12,850,000$12,850,000$15,800,0001$12,850,000$12,850,000$14,500,000$5,250,0001$12,850,000$12,850,000$15,900,000$1,000,0002$12,850,000$12,850,000$15,000,000$1,000,0002$8,250,000$8,250,000$5,250,0001
GOALIES (1 - $4,250,000)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Raanta, Antti2 UFAGNHL30$4,250,000$4,250,000$5,000,000$4,250,000$4,250,000$4,000,000$2,000,000
UFA
TOTAL30.0$4,250,000$4,250,000$5,000,000$4,250,000$4,250,000$4,000,000$2,000,000
INJURED RESERVE (2 - $2,144,167)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Richardson, Brad1 UFAM-NTCCIR 34$1,250,000$1,250,000$1,400,000Modified NTC
UFA
Hayton, Barrett3 RFAELCPerformance Bonuses Waivers ExemptCIR 19$894,167$2,644,167$925,000$1,350,000$92,500$894,167$2,644,167$925,000$1,750,000$92,500$894,167$2,644,167$832,500$2,150,000
RFA
TOTAL26.5$2,144,167$3,894,167$2,325,000$1,350,000$92,5001$894,167$2,644,167$925,000$1,750,000$92,500$894,167$2,644,167$832,500$2,150,000
LONG-TERM INJURED RESERVE (2)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Hossa, Marián
Salary Relief: $5,275,000
P.Bonus Relief: $0
2 UFANMCRWLTIR 41$5,275,000$5,275,000$1,000,000NMC$5,275,000$5,275,000$1,000,000NMC
UFA
Kuemper, Darcy
Salary Relief: $1,850,000
P.Bonus Relief: $0
1 - 2 UFAGLTIR 29$1,850,000$1,850,000$2,100,000$4,500,000$4,500,000$3,500,000$4,500,000$4,500,000$5,500,000
UFA
TOTAL35.0$7,125,000$7,125,000$3,100,0001$9,775,000$9,775,000$4,500,0001$4,500,000$4,500,000$5,500,000
BUYOUT HISTORY (1)YEARS REMAINING2019-202020-212021-222022-232023-242024-252025-26
Ribeiro, Mike UFA$1,944,444$0$1,944,444
TOTAL$1,944,444$1,944,444

Statistics

ROSTER SIZE 201575553
STANDARD PLAYER CONTRACTS 4528125553
AVERAGE AGE 2727.725.626.227.228.230
UPPER LIMIT $81,500,000$81,500,000$81,500,000$81,500,000$81,500,000$81,500,000$81,500,000
PROJECTED CAP HIT $84,836,518$79,990,000$44,027,500$30,300,000$30,300,000$30,300,000$21,250,000
PROJECTED CAP SPACE $0$1,510,000$37,472,500$51,200,000$51,200,000$51,200,000$60,250,000
CURRENT CAP SPACE $2,875,042------
DEADLINE CAP SPACE $2,875,042------
ESTIMATED SALARY EXPENDITURE $72,883,569$61,450,000$47,557,500$29,950,000$35,125,000$36,200,000$20,750,000
CARRYOVER BONUS OVERAGES $0------
POTENTIAL PERFORMANCE BONUSES $2,412,500$1,750,000$2,150,000$0$0$0$0
RETAINED SALARY REMAINING 3333333
NON-ROSTER FORWARDS (10)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Burke, Brayden2 RFAELC Waivers ExemptLWMinor23$925,000$925,000$925,000$92,500$925,000$925,000$925,000$92,500
RFA
Jeník, Jan3 RFAELCPerformance BonusesRetained Salary Transaction Waivers Exempt Exempt from the 50 Contract LimitCJunior19$817,500$925,000$792,500$132,500$92,500$817,500$925,000$817,500$107,500$92,500$817,500$925,000$842,500$82,500$92,500
RFA
Steenbergen, Tyler2 RFAELCPerformance Bonuses Waivers ExemptCMinor22$770,833$875,000$787,500$87,500$87,500$770,833$875,000$787,500$87,500$87,500
RFA
Fasching, Hudson2 RFARWMinor24$737,500$737,500$725,000$737,500$737,500$750,000
Arbitration EligibleRFA
Bunting, Michael2 RFALWMinor24$737,500$737,500$725,000$737,500$737,500$750,000
Arbitration EligibleRFA
Speers, Blake1 RFAELCPerformance Bonuses Waivers ExemptCMinor23$728,333$935,833$700,000$182,500
RFA
Bennett, Beau1 UFARW, LWMinor28$725,000$725,000$725,000
UFA
Miele, Andy2 UFACMinor31$725,000$725,000$725,000$725,000$725,000$725,000
UFA
Pederson, Lane1 RFAELC Waivers ExemptCMinor22$690,000$690,000$700,000
RFA
Chaput, Michael1 UFACMinor27$675,000$675,000$700,000
UFA
TOTAL24.3$7,531,666$7,950,833$7,505,000$402,500$272,500$4,713,333$4,925,000$4,755,000$195,000$272,500$817,500$925,000$842,500$82,500$92,500
NON-ROSTER DEFENSE (10)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Gross, Jordan1 RFAELCPerformance Bonuses Waivers ExemptRDMinor24$925,000$1,775,000$925,000$850,000$92,500
Arbitration EligibleRFA
Söderström, Victor3 RFAELCPerformance BonusesRetained Salary Transaction Waivers Exempt Exempt from the 50 Contract LimitRDLoan18$925,000$1,585,000$925,000$500,000$92,500$925,000$1,585,000$925,000$630,000$92,500$925,000$1,585,000$925,000$850,000$92,500
RFA
Birks, Dane1 RFAELCPerformance Bonuses Waivers ExemptDMinor24$755,000$800,000$780,000$20,000$80,000
Arbitration EligibleRFA
Capobianco, Kyle1 RFAELCPerformance Bonuses Waivers ExemptDMinor22$745,000$894,166$725,000$107,500
RFA
Dineen, Cam2 RFAELCPerformance Bonuses Waivers ExemptLDMinor21$745,000$910,833$792,500$182,500$92,500$745,000$910,833$700,000$132,500
RFA
Ness, Aaron2 UFALDMinor29$725,000$725,000$725,000$725,000$725,000$725,000
UFA
Mayo, Dysin1 RFARDMinor23$715,000$715,000$715,000
Arbitration EligibleRFA
Russo, Robbie1 UFARDMinor26$700,000$700,000$700,000
UFA
Saarijärvi, Vili1 RFAELCPerformance Bonuses Waivers ExemptRDMinor22$697,500$930,000$700,000$182,500
RFA
Smereck, Jalen1 RFAELC Waivers ExemptDMinor23$686,667$686,667$700,000
RFA
TOTAL23.2$7,619,167$9,721,666$7,687,500$1,842,500$357,500$2,395,000$3,220,833$2,350,000$762,500$92,500$925,000$1,585,000$925,000$850,000$92,500
NON-ROSTER GOALIES (3)YEARS REMAININGTERMSPOSSTATUSAGE2019-202020-212021-222022-232023-242024-252025-26
Prosvetov, Ivan3 RFAELCPerformance Bonuses Waivers ExemptGMinor20$809,167$925,000$792,500$132,500$92,500$809,167$925,000$792,500$132,500$92,500$809,167$925,000$842,500$82,500$92,500
RFA
Madsen, Merrick1 RFAELCPerformance Bonuses Waivers ExemptGMinor24$767,500$925,000$792,500$132,500$92,500
RFA
Hill, Adin1 RFA Waivers ExemptGMinor23$708,750$708,750$708,750
Arbitration EligibleRFA
TOTAL22.3$2,285,417$2,558,750$2,293,750$265,000$185,000$809,167$925,000$792,500$132,500$92,500$809,167$925,000$842,500$82,500$92,500

Legend

Waivers-Exempt
Slide Candidate
Injured
Unconfirmed Info
SPC Exempt
Potential Perf. Bonuses
Unrestricted Free Agent
Restricted Free Agent
123
Two-way
35+
35+ Contract
NMC
No Move Clause
NTC
No Trade Clause
ELC
Entry-Level Contract
RS
Retained Salary Transaction