Vucinic - Cavani - Ramirez
(Giovinco) - (Quag) - (Pepe)
Marchisio - Pirlo - Vidal
(Asamoah) - (Marrone) - (Padoin)
De Ceglie - Chiellini - Barzagli - Lichtsteiner
(Chiellini) - (Ogbonna) - (Bonucci) - (Caceres)
Buffon
(Storari)
Cavani 35M
Giovinco 8M
Destro 5M
Ramirez 15M
Asamoah 10M + Pazienza
Verratti 6M
Ogbonna 12M
Caceres 8M
Total ~
110M 
(but totally worth it.

)
Out: Matri 20M, Krasic 10M, Melo 10M, Ellia 6M (and more players)
Total ~46M
Now that's a dream.
First the total is 99 mil
What i would do
With 5 mil we get only half destro
ramirez 12 + half taider or the other half of sorensen
drop ogbonna add astori for 8 mil
buy only half verratti for 3 mil
leali (which is a done deal 5 mil)
and the total should be 94 mil
matri 15 if we manage to sell him
zigler 4 mil
random coowns of young players 3 mil
so the total is around 48
total expense 46 mil
althrough i don't know if we can afford it
EDIT : Btw i don't really think that we will spend 8 mil for half giovinco , i think if we get him we will spend 6 mil , even if there is no agreement i dont' see parma putting a high bid