I'll try to keep this as realistic as possible.
[fieldset="2013 Roster"]
Trades:
Mike Cammalleri (50% retained; 3M) + Chris Butler (1.2M; signed as RFA) to San Jose for TJ Galiardi (1.25M; signed as RFA), Jason Demers (1.5M; signed through 2013), and 2014 2nd Round Pick.
Re-Sign:
Mikael Backlund (1.5M)
TJ Brodie (1.2M)
Mark Cundari (900K)
Karri Ramo (950K)
FA Signings:
Vincent Lecavalier (22M for 3 years; AAV of 7.333M)
Andrew Ference (7M for 2 years or 10.5M for 3 years; AAV of 3.5M)
FORWARDS
Curtis Glencross ($2.550m) / Vincent Lecavalier ($7.333m) / David Jones ($4.000m)
Sven Baertschi ($1.425m) / Mikael Backlund ($1.500m) / Lee Stempniak ($2.500m)
Jiri Hudler ($4.000m) / Matt Stajan ($3.500m) / T.J. Galiardi ($1.000m)
Roman Horak ($0.805m) / Max Reinhart ($0.878m) / Tim Jackman ($0.613m)
DEFENSEMEN
Dennis Wideman ($5.250m) / Mark Giordano ($4.020m)
T.J. Brodie ($1.200m) / Andrew Ference ($3.500m)
Shane O'Brien ($2.000m) / Jason Demers ($1.500m)
Mark Cundari ($0.900m) /
GOALTENDERS
Joey MacDonald ($0.925m)
Karri Ramo ($0.950m)
RETAINED SALARY TRANSACTIONS (4.666% of upper limit)
Mike Cammalleri ($3.000m—50.0%)
------
CAPGEEK.COM TOTALS (follow @capgeek on Twitter)
(these totals are compiled with the bonus cushion)
SALARY CAP: $64,300,000; CAP PAYROLL: $53,349,250; BONUSES: $996,250
CAP SPACE (21-man roster): $11,947,000
[/fieldset]
Just a terrible lineup. I tried to stay realistic though. UFAs aren't going to want to sign here, and I'm pretty bad at estimating amounts we'll sign/re-sign players for. At least I hit the cap floor, lol.