Bulls will also buyout Hayward in this scenario
Warriors
+2 players ($42.5m) +2 picks,Cap Impact + $3.5M
+ 0 Wins
-44.45 MPG
+3.79 Off.
-0.69 Def.
Suns
+3 players ($18.5m),Cap Impact + $1.4M
+2 Wins
+29.88 MPG
-1.81 Off.
-1.33 Def.
Raptors
+3 players ($53.5m) +4 picks,Cap Impact - $17.2M
-4 Wins
+10.44 MPG
+0.18 Off.
+0.20 Def.
Hornets
+5 players ($88.0m),Cap Impact + $16.2M
+5 Wins
-12.78 MPG
+3.10 Off.
+0.56 Def.
Bulls
+4 players ($54.6m) +3 picks,Cap Impact - $4.0M
-4 Wins
+16.91 MPG
-5.26 Off.
+1.26 Def.