There is a modern one from Harvard Sports that is more modern than Jimmy Johnson's, but I don't think it factors in the 5th year option for 1st round picks.
I found that part interesting, took into account the most recent CBA. Without that adjustment, the Packers came out quite ahead with the trade.
--
Imagine for a moment a world without hypothetical situations...