It is a good starting point, just screw up with the cap a little.
Grizzlies
+1 player ($8.0m) +3 picks,Cap Impact + $5.2M
2021 - Round 2
via PHI or HOU
2023 - Round 2
via UTA2023 - Round 2
via DET
ST
$8.0M
2yrs
Roster Moves
Notes
Sign-And-Trade Alec Burks for a 2 year contract worth $15.0M.
Incoming trade value of $8.0M
Outgoing trade value of $8.0M
2021 $8.0M • 2022 $7.0M
-2 Wins
-0.12 MPG
+1.11 Off.
-2.76 Def.
Knicks
+11 players ($83.7m) +2 picks,Cap Impact + $84.8M
$2.7M
6yrs
2021 - Round 2
via MEM#46
2025 - Round 2
More Favorable Protected
FA
$25.0M
4yrs
FA
$24.0M
3yrs
ST
$20.0M
2yrs
FA
$12.0M
3yrs
FA
$7.0M
2yrs
FA
$7.0M
2yrs
FA
$4.0M
2yrs
FA
$3.0M
1yr
Roster Moves
Notes
Re-signed free agent Nerlens Noel to a 2 year contract worth $14.0M.
2021 $7.0M • 2022 $7.0M
Re-signed free agent Reggie Bullock Jr. to a 2 year contract worth $13.0M.
2021 $7.0M • 2022 $6.0M
Re-signed free agent Julius Randle to a 4 year contract worth $106.0M.
2021 $25.0M • 2022 $26.0M • 2023 $27.0M • 2024 $28.0M
Sign-And-Trade Kyle Lowry for a 2 year contract worth $41.0M.
Incoming trade value of $20.0M
Outgoing trade value of $10.0M (50% of their new contract salary next year)
2021 $20.0M • 2022 $21.0M
Re-signed free agent Derrick Rose to a 3 year contract worth $40.0M.
2021 $12.0M • 2022 $14.0M • 2023 $14.0M
Signed free agent DeMar DeRozan to a 3 year contract worth $75.0M.
2021 $24.0M • 2022 $25.0M • 2023 $26.0M
Re-signed free agent Taj Gibson to a 1 year contract worth $3.0M.
2021 $3.0M
Re-signed free agent Frank Ntilikina to a 2 year contract worth $9.0M.
2021 $4.0M • 2022 $5.0M
+10 Wins
+146.05 MPG
-4.43 Off.
+3.49 Def.
Raptors
+2 players ($11.8m) +3 picks,Cap Impact - $8.1M
2021 - Round 2
via DET#322024 - Round 1
Top 10 Protected2025 - Round 2
Least Favorable Protected
ST
$6.0M
3yrs
Roster Moves
Notes
Sign-And-Trade Elfrid Payton for a 3 year contract worth $20.0M.
Incoming trade value of $6.0M
Outgoing trade value of $6.0M
2021 $6.0M • 2022 $7.0M • 2023 $7.0M
-3 Wins
-17.17 MPG
-1.03 Off.
-1.17 Def.