BYC is your outgoing, the incoming is the same, so Rozier will be a small hit for us, a full hit for CHA, which will match up with the smaller hit CHA takes for Kemba, and then Kemba's full hit for us, matches up with our partial hit for Kyrie who is also a BYC,
Edit to clarify... say Rozier gets 15M a year...
BOS outgoing calculation- Rozier 7.5M, Kyrie- 25M total 32.5M
BOS incoming Calculation Kemba 32.6M
CHA outgoing calculation- Kemba 16.5M
CHA incoming calculation- Rozier 15M
Nets- incoming 32.5M for Kyrie
Where are you getting outgoing 25M for Kyrie? Isn't he at 20.1M BYC (18-19 amount)?
I suggest a three-tier deal as follows:
1. Rozier to CHA, Walker to BOS
2. Kyrie to BRK (BOS takes back Harris to free up 6M net for BRK and pays the #1 obtained in the Baynes deal to facilitate the trade)
3. Baynes to PHX wrapped into deal in order to use Baynes' salary in the BYC calculations
I think it would work as follows:
TRADE #1
BOS out - Rozier 9.2, Kyrie 20.1
BOS in - Walker 32.7
CHA out - Walker 16.4
CHA in - Rozier 18.4, protected #2 pick
BRK out - protected #2 pick
BRK in - Kyrie 32.7 (into space)
(giving effect to the trade, BOS remains over the cap - (32.7+32.7+12.6+7.8+6.5+3.1+1.9+1.6=98.9 salaries)+(0.1 dead money)+(approx 65 in cap holds))
TRADE #2
BOS out - Baynes 5.5, Ojeleye 1.6
BOS in - Harris 7.7
BRK out - Harris 7.7
BRK in - Ojeleye 1.6 (into space), MIL 2020 #1 pick
PHX out - MIL 2020 #1 pick
PHX in - Baynes 5.5 (into space)
(trading Harris frees up a little bit more room for KD and DAJ)
EDIT: changes Rozier $ based on $18.4M