.

Disclaimer: The calculations in this sheet are not necessarily the official numbers. They are merely my best guess estimate as of the date noted below based on information readily available. Cap hits are rounded to the nearest dollar. All recalls are assumed to be prior to 5 PM EST unless otherwise noted; as the exact times of callups/demotions are not made public, there may be small errors in the Cost to Date of certain players who've been recalled/assigned to and from Hamilton (AHL) and/or Wheeling (ECHL). Callups with (*) were after 5 PM and apply the day after the one listed.

.

.

Last UpdatedApril 7NHL Days185/185

.

Remaining0

.

.

PlayerCap HitDaily CostNHL DaysCost to Date RemainingNotes

.

Michael Blunden615,0003,324.32136452,108.110.00▴ October 23, ▾ November 12, ▴ December 14.

.

Rene Bourque3,333,33318,018.02861,549,549.550.00Acquired from Calgary Jan. 12 after 5 PM, applied Jan. 13

.

Peter Budaj1,150,0006,216.221851,150,000.000.00

.

Mike Cammalleri6,000,00032,432.43993,210,810.810.00Traded to Calgary Jan. 12 after 5 PM, applied Jan. 13

.

Chris Campoli1,750,0009,459.461851,750,000.000.00

.

Erik Cole4,500,00024,324.321854,500,000.000.00

.

Mathieu Darche700,0003,783.78185700,000.000.00

.

David Desharnais850,0004,594.59185850,000.000.00

.

Raphael Diaz900,0004,864.86185900,000.000.00

.

Gabriel Dumont571,6673,090.09515,450.460.00Recalled April 3

.

Lars Eller1,270,8336,869.371851,270,833.000.00

.

Alexei Emelin984,2005,320.00185984,200.000.00

.

Andreas Engqvist900,0004,864.8643209,189.190.00▴Nov.14,Jan.25,Jan.30,Mar. 3,Mar.6 (*), ▾Oct.23,Dec.5,Jan.26,Feb.1,Mar.4,Mar.7

.

Blake Geoffrion1,062,5005,743.2440229,729.730.00Recalled Feb. 27 (after 5 PM)

.

Hal Gill2,250,00012,162.161341,629,729.730.00Traded to Nashville Feb. 17

.

Brian Gionta5,000,00027,027.031855,000,000.000.00

.

Scott Gomez7,357,14339,768.341857,357,143.000.00

.

Josh Gorges2,500,00013,513.511852,500,000.000.00

.

Tomas Kaberle4,250,00022,972.971202,756,756.760.00Acquired December 9

.

Andrei Kostitsyn3,250,00017,567.571442,529,729.730.00Traded to Nashville Feb. 27

.

Georges Laraque500,0002,702.70185500,000.000.00Buyout, cap hit remains for full season

.

Louis Leblanc1,170,0006,324.3298619,783.780.00▴ Nov. 28 (*), ▾ Jan. 4 (*), ▴ Feb. 1, ▾ Feb. 27 (*), ▴Mar. 3, ▾ Mar. 7, ▴Mar. 9

.

Andrei Markov5,750,00031,081.081855,750,000.000.00

.

Robert Mayer530,0002,864.86514,324.320.00Recalled April 3

.

Travis Moen1,500,0008,108.111851,500,000.000.00

.

Brendon Nash - SOIR19,355104.6218519,354.840.00See calculation below.

.

Petteri Nokelainen550,0002,972.97168499,459.460.00Acquired October 23 from Phoenix.

.

Max Pacioretty1,625,0008,783.781851,625,000.000.00

.

Aaron Palushaj883,3334,774.7799472,702.700.00▴O.10 (*),O.25 (*), N.9, F.3, F.9, F.18 (*) ▾O.23, O.29, D.4, F.6, F.14

.

Tomas Plekanec5,000,00027,027.031855,000,000.000.00

.

Carey Price2,750,00014,864.861852,750,000.000.00

.

Ian Schultz612,5003,310.8113,310.810.00Recalled Feb. 12 (after 5, applied Feb. 13), demoted Feb. 13

.

Jaroslav Spacek3,833,33320,720.72641,326,126.010.00Traded December 9

.

Frederic St-Denis605,0003,270.2741134,081.080.00▴ November 15 (after 5), ▾ December 9, ▴March 14, ▾ March 17, ▴March 24

.

Brad Staubitz287,5001,554.054163,716.220.00Acquired off re-entry waivers from Minnesota Feb. 27

.

P.K. Subban875,0004,729.73185875,000.000.00

.

Yannick Weber850,0004,594.59185850,000.000.00

.

Ryan White625,0003,378.38185625,000.000.00

.

.

Players with BonusesAmount

.

Lars Eller$400,000

.

Blake Geoffrion212,500

.

Louis Leblanc300,000

.

Aaron Palushaj97,500

.

.

Full Season BreakdownProjectionsCap Space (season)

.

Cap Space Used$62,173,089.29

.

Plus: 2010-11 Overage (est.)150,000.00

.

Plus: Projected Remaining0.00

.

Less: LTIR used85,977.37

.

Equals: Projected Cap Used$62,237,111.91$2,062,888.09

.

.

Notes on the Cap Data Sheet:

.

.

- The daily cost is derived from dividing the season cap hit by the number of days in the season (185).

.

- Calculation of Brendon Nash's adjusted SOIR (Season Opening Injured Reserve) cap hit:

.

(4/186) * $900,000 = $19,354.84

.

- Minnesota is also responsible for half of Brad Staubitz's deal, the Habs' portion is $287,500.

.

.

©2011-12 HabsWorld. All rights reserved. Please e-mail any questions/comments to b.larose@habsworld.net.