.

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).

.

.

Last Updated:April 10NHL Days186/186

.

Remaining0

.

.

PlayerSalaryDaily CostNHL DaysAdj.Cost to DateRemainingNotes

.

Alex Auld$1,000,000$5,376.34186$1,000,000.00$0.00

.

Dustin Boyd650,0003,494.6270244,623.660.00Assigned to Hamilton Dec. 16

.

Mike Cammalleri6,000,00032,258.0618615,967,741.940.001-day suspension Oct. 7, first time offender

.

Mathieu Darche500,0002,688.17186500,000.000.00

.

Nigel Dawes650,0003,494.62827,956.990.00Acquired, down Feb. 24, up Mar. 16, down Mar. 24

.

David Desharnais550,0002,956.99102301,612.900.00Up Dec. 11, down Dec. 12, up Dec. 31

.

Lars Eller845,8334,547.49186845,833.000.00

.

Andreas Engqvist900,0004,838.71629,032.260.00Up Jan. 19 (after 5), down Jan. 23, up Mar. 21, down Mar. 24

.

Brett Festerling525,0002,822.5812,822.580.00Acquired Dec. 31, sent to Hamilton Jan. 1, traded Feb. 28

.

Hal Gill2,250,00012,096.771862,250,000.000.00

.

Brian Gionta5,000,00026,881.721865,000,000.000.00

.

Scott Gomez7,357,14339,554.531867,357,142.860.00

.

Josh Gorges1,100,0005,913.981861,100,000.000.00LTIR'ed retroactive to December 28th

.

Jeff Halpern600,0003,225.81186600,000.000.00

.

Roman Hamrlik5,500,00029,569.891865,500,000.000.00

.

Andrei Kostitsyn3,250,00017,473.121863,250,000.000.00

.

Maxim Lapierre900,0004,838.7185411,290.320.00Traded to Anaheim Dec. 31

.

Georges Laraque (buyout)500,0002,688.17186500,000.000.00Buyout counts over the full season

.

Paul Mara750,0004,032.2653213,709.680.00Acquired from Anaheim February 17th

.

Andrei Markov5,750,00030,913.981865,750,000.000.00LTIR'ed retroactive to November 14th

.

Travis Moen1,500,0008,064.521861,500,000.000.00

.

Brendon Nash590,0003,172.04515,860.220.00Recalled Feb. 15, assigned Feb. 19 (after practice)

.

Ryan O'Byrne941,6675,062.7235177,195.340.00Traded to Colorado Nov. 11

.

Max Pacioretty910,0004,892.47119582,204.300.00Recalled Dec. 12 (after 5 PM)

.

Aaron Palushaj745,8334,009.86520,049.280.00Recalled Mar. 16, assigned Mar. 21

.

Alexandre Picard600,0003,225.81186600,000.000.00

.

Tomas Plekanec5,000,00026,881.721865,000,000.000.00

.

Benoit Pouliot1,350,0007,258.061861,350,000.000.00

.

Carey Price2,750,00014,784.951862,750,000.000.00

.

Tom Pyatt500,0002,688.17186500,000.000.00

.

Brent Sopel2,333,33312,544.8046577,060.930.00Acquired from Atlanta Feb. 24

.

Jaroslav Spacek3,833,33320,609.321863,833,333.330.00

.

P.K. Subban875,0004,704.30186875,000.000.00

.

Yannick Weber637,5003,427.42144493,548.390.00Recalled from Hamilton Nov. 18

.

Ryan White635,0003,413.9866225,322.580.00Up Jan. 20, down Jan. 26, up Feb. 10, down and up Feb. 28

.

James Wisniewski3,250,00017,473.121041,817,204.300.00Acquired from New York (I) Dec. 28

.

.

Players with bonuses on active roster:

.

Lars Eller425,000

.

Yannick Weber237,500

.

Ryan White215,000

.

.

Full Season BreakdownProjectionsCap Space

.

Cap space used$61,168,544.85

.

+ 2009-10 overage68,751

.

+ Projected remaining spending0.00

.

= Projected cushioned cap used$61,237,295.85-$1,837,295.85

.

+ Potential bonuses877,500

.

= Projected non-cushioned cap used$62,114,795.85-$2,714,795.85

.

.

Montreal's LTIR situationNotes on the figures

.

LTIR used$1,837,295.86Projected to zero out the projected cushioned cap used figure.

.

Max LTIR remaining$0.00The total remaining cap hit of Spacek, Gorges and Markov, all on LTIR.

.

Max Daily LTIR$57,437.28Spacek's, Gorges' and Markov's daily cap hits.

.

Required LTIR reinstatement space$5,005,732.97Full season cap hit that would must be removed to reinstate an LTIR player.

.

Max acquisition space$5,677,600.36Max cap hit the Habs can acquire without moving a player off the roster.

.

.

Notes on the Cap Data sheet:

.

.

The daily cap hit is calculated by dividing the player's salary by 186 (days in the season)

.

Adjustments are made for suspended players as their forfeited salary does not count against the Upper Limit

.

As player bonuses are independent of salary, they are accounted for separately below the cap chart

.

Suspension Formulas:First time offenders (within 18 months): [(Cap hit - bonuses)/186] x Number of Games suspended

.

Repeat offenders: [(Cap hit - bonuses)/82] x Number of Games suspended

.

SOIR: Season-Opening Injury Reserve. This is for minor league players who were injured in training camp and spent time on the NHL roster last season - cap hit does not apply to Russell/Bishop as originally calculated.

.

For simplicity purposes, I will not be doing currency conversions for SOIR players like last season

.

For more information about LTIR and how the daily calculations are done, please check the LTIR tab

.

.

©2010-11 HabsWorld. All rights reserved. Please e-mail any questions/comments to b.larose@habsworld.net.