I think many of your estimated re-structurings and re-signings are a tad rosy.
Sensy, Scandrick for sure.
The rookies and the last 6 players under contract should probably get 10% inflation raises. The minimum rises each year.
I'd guess the real number is closer to 10m in space. If we give Spencer 5m of that in year 1 of a new deal; that has me about where I am mentally. 5m total cap dollars for 2013. Probably used to find one key role player that can start for us with some wiggle room cash in case we have to sign a street free agent vet or 3 during the year.