Thinking ahead here for 15-16 so ignore the "14-15", obviously. This is assuming we buyout Ward and resign our most recent acquisitions (and Dwyer) for the same prices. Plus, cap probably goes up another $2 million or so.
CAPGEEK.COM ARMCHAIR GM ROSTER
14-15
FORWARDS
Jiri Tlusty ($5.000m) / Eric Staal ($8.250m) / Alexander Semin ($7.000m)
Jeff Skinner ($5.725m) / Elias Lindholm ($0.925m) / Bobby Ryan ($5.800m)
Nathan Gerbe ($1.750m) / Jordan Staal ($6.000m) / Riley Nash ($0.575m)
Brad Malone ($0.650m) / Jay McClement ($1.000m) / Patrick Dwyer ($0.900m)
Zach Boychuk ($0.600m) /
DEFENSEMEN
Andrej Sekera ($5.125m) / Justin Faulk ($4.833m)
Ron Hainsey ($2.833m) / Marc Staal ($4.500m)
John-Michael Liles ($3.875m) / Ryan Murphy ($0.863m)
Tim Gleason ($1.200m) /
GOALTENDERS
Anton Khudobin ($2.250m)
Daniel Altshuller ($0.728m)
RETAINED SALARIES (1.38% of upper limit)
Tuomo Ruutu ($0.950m—20.00%)
BONUS OVERAGE
$0
------
CAPGEEK.COM TOTALS (follow @capgeek on Twitter)
(estimations for 2014-15)
SALARY CAP: $69,000,000; CAP PAYROLL: $71,333,333; BONUSES: $1,346,667
CAP SPACE (22-man roster): -$2,333,333
No clue as to what Staal and Ryan will command at the trade deadline but they will be attractive options for any team gearing up for a Stanley Cup Run. Staal resigns at the same rate as Stralman and Ryan at Callahan's.
For Sekera, I took a hometown discount into account by averaging Stralman's and Niskanen's most recent contracts.