How about this?
Dman ---- 2010-11 --- 2011-12
Markov --- 5,750,000 - 5.5M - 2 years
Ham ------ 5,500,000 - walks
Gill -------- 2,250,000 - 2M - 1 year
Wiz -------- 3,250,000 - 4M - 3 years
Gorges -- 1,100,000 - 2.75M - 5 years
Weber --- 875,000 --- 800,000 - 2 years (one way contract)
Picard --- 600,000 --- walks
Subban - 875,000 --- 875,000
Spacek - 3,83M ------ 3,833,333
Totals: $22,558,333 $19,758,333
That, as you said, leaves $12M to sign AK ($3.75M for 3), Poo ($3M for 3), Max Pac ($1.5M for 2), Darche ($0.55M for 1) and Pyatt ($0.55 for 1) and maybe Halpern and Desharnais, or their replacements with the rest...