.

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 Updated4/27/2013NHL Days:99/99

.

Remaining:0

.

.

PlayerSalary*Daily Cost*NHL DaysCost to Date RemainingNotes

.

Colby Armstrong$1,000,000$10,101.0199$1,000,000.00$0.00

.

Michael Bournival925,0009,343.4321196,212.120.00Up March 29th, down April 2 (*), up April 7, down April 18, up April 22 (*)

.

Michael Blunden575,0005,808.0850290,404.040.00Down Jan. 23, up Jan. 26 (*), down Feb. 1, up Mar. 15, down Mar. 19, up Mar. 22

.

Francis Bouillon1,500,00015,151.52991,500,000.000.00

.

Michael Bournival610,0006,161.62530,808.080.00Recalled April 22 (*)

.

Rene Bourque3,333,33333,670.03993,333,333.330.00

.

Peter Budaj1,150,00011,616.16991,150,000.000.00

.

Erik Cole4,500,00045,454.55391,772,727.270.00Traded to Dallas February 26 (after 5 PM, applies February 27th)

.

David Desharnais850,0008,585.8699850,000.000.00

.

Raphael Diaz1,225,00012,373.74991,225,000.000.00

.

Davis Drewiske616,6676,228.9625155,723.900.00Acquired from Los Angeles April 2 (after 5 PM, applies April 3)

.

Gabriel Dumont571,6675,774.4151294,494.950.00Recalled March 1 (*), demoted March 29, recalled April 4

.

Lars Eller1,325,00013,383.84991,325,000.000.00

.

Alexei Emelin2,000,00020,202.02992,000,000.000.00

.

Alex Galchenyuk925,0009,343.4399925,000.000.00

.

Brendan Gallagher660,0006,666.6799660,000.000.00

.

Brian Gionta5,000,00050,505.05995,000,000.000.00

.

Scott Gomez (buyout)6,457,14365,223.67996,457,142.860.00$900,000 below original cap hit was he was 'buried' prior to being bought out.

.

Josh Gorges3,900,00039,393.94993,900,000.000.00

.

Jeff Halpern700,0007,070.7136254,545.450.00Claimed off waivers from NY Rangers March 23

.

Tomas Kaberle4,250,00042,929.29994,250,000.000.00

.

Louis Leblanc900,0009,090.91545,454.550.00Recalled April 22 (*)

.

Andrei Markov5,750,00058,080.81995,750,000.000.00

.

Robert Mayer530,0005,353.54632,121.210.00Emergency recalled Feb. 16, assigned Feb. 17, recalled April 22 (*)

.

Travis Moen1,850,00018,686.87991,850,000.000.00

.

Petteri Nokelainen575,0005,808.0860348,484.850.00Assigned to Hamilton Mar. 15, recalled April 22 (*)

.

Max Pacioretty1,625,00016,414.14991,625,000.000.00

.

Aaron Palushaj (SOIR)321,0813,243.241755,135.130.00See calculation below, claimed off waivers by Colorado Feb. 5

.

Greg Pateryn612,5006,186.871274,242.420.00Recalled March 7 (*), demoted March 13 (*), recalled April 22 (*)

.

Tomas Plekanec5,000,00050,505.05995,000,000.000.00

.

Carey Price6,500,00065,656.57996,500,000.000.00

.

Brandon Prust2,500,00025,252.53992,500,000.000.00

.

Michael Ryder3,500,00035,353.54602,121,212.120.00Acquired from Dallas February 26 (after 5 PM, applies February 27th)

.

P.K. Subban2,875,00029,040.40892,584,595.960.00Signed January 28 (*)

.

Jarred Tinordi870,0008,787.8820175,757.580.00Recalled March 14, demoted March 29, recalled April 22 (*)

.

Dustin Tokarski600,0006,060.61530,303.030.00Recalled April 22 (*)

.

Yannick Weber850,0008,585.8699850,000.000.00

.

Ryan White687,5006,944.4499687,500.000.00

.

.

Players with BonusesAmountFull Season BreakdownProjectionsCap Space (season)

.

Nathan Beaulieu$350,000Cap Space Used$66,800,198.87

.

Michael Bournival260,000Plus: Projected Remaining0.00

.

Alex Galchenyuk2,300,000Less: LTIR used0.00

.

Brendan Gallagher210,000Equals: Projected Cap Used$66,800,198.87$3,399,801.13(Before achieved bonuses are deducted)

.

Louis Leblanc300,000Maximum recallable/acquirable cap hit as of today)#DIV/0!(Before achieved bonuses are deducted from above)

.

Greg Pateryn262,500

.

Jarred Tinordi212,500

.

Dustin Tokarski80,000

.

.

Notes on the Cap Data sheet

.

* - For simplicity purposes, all salaries and cap hits are full-season amounts; players will receive pro-rated pay.

.

- As Palushaj was on the NHL roster last season, he will be charged a pro-rated daily rate based on how many days he was up last season.

.

- Calculation: (99/185) x $600,000 = $321,081

.

©2013 HabsWorld. All rights reserved. Please e-mail any questions/comments to b.larose@habsworld.net.