s/general - messing around with a utah full rebuild.

s/general ⬤

Posted by

u/roblawton1980

1 month ago

⬤ 1mth

messing around with a utah full rebuild.

This trade was created for the 2024-2025 season.

FAILED

Magic

+2 players ($37.9m) +2 picks,

Cap Impact - $9.9M

Jakob Poeltl

C, 0.17 LEBRON
Roll + Cut Big

$19.5M

3yrs

Collin Sexton

SG, 6' 3", -1.92 LEBRON
Shot Creator

$18.3M

2yrs

2028 - Round 2

2030 - Round 2

-1 Wins

+12.24 MPG

+1.92 Off.

-4.56 Def.

Financial Breakdown

Cap Space

Tax Space

Apron Space

$135K

$30.3M

$36.8M

($140.4M)

($141.2M)

This team will be a under the cap/non-tax team after these moves.

Outgoing Cap

(Trades)

$47,757,000

Incoming Cap

(Trades)

$37,850,000

Allowable Incoming Cap

$37,985,762

Cap Difference

- $9,907,000

Standard Contracts

15 Salary Matching

Incoming < $140.5M - ($150.3M - $47.7M)

You are under the allowable incoming amount by $135,762

Jazz

+6 players ($97.3m) +8 picks,

Cap Impact + $13.4M

Paul George

SF, 6' 8", -0.4 LEBRON
Shot Creator

$49.2M

4yrs

Tobias Harris

PF, 6' 8", 0.22 LEBRON
Shot Creator

$25.3M

2yrs

Kentavious Caldwell-Pope

SG, 6' 5", -1.28 LEBRON
Off Screen Shooter

$22.7M

3yrs

Ronald Holland II

SF, 6' 8", -0.73 LEBRON
Stationary Shooter

$8.2M

4yrs

Simone Fontecchio

SF, 6' 8", -1.32 LEBRON
Movement Shooter

$7.6M

2yrs

Ochai Agbaji

SG, 6' 5", -2.21 LEBRON
Contract Over | Movement Shooter

$4.3M

2yrs

2025 - Round 1

via DEN

2025 - Round 1

2025 - Round 2

via POR

2026 - Round 1

via OKC, HOU OR LAC

2026 - Round 2

2027 - Round 1

2028 - Round 1

via LAC

2029 - Round 1

-1 Wins

+7.51 MPG

-9.27 Off.

+6.28 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$3.8M

$11.1M

$21.9M

($166.9M)

This team will be a over the cap/non-tax team after these moves.

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$104,164,897

Incoming Cap

(Trades)

$97,328,654

Allowable Incoming Cap

$130,456,121

ETPE's Used

(NTMLE, RME, BAE)

$20,247,908

Cap Difference

- $6,836,243

Standard Contracts

15 Salary Matching

Incoming < $104.1M x 1.25 + $250K

You are under the allowable incoming amount by $33,127,467

Contract Over

After the trade deadline, the team cannot trade John Collins since he has a player option next year which is worth $26.5M.

Contract Over

After the trade deadline, the team cannot trade Walker Kessler since he has a team option next year which is worth $4.8M.

76ers

+2 players ($40.7m) +3 picks,

Cap Impact - $8.5M

John Collins

PF, 6' 9", -0.19 LEBRON
Contract Over | Athletic Finisher

$26.5M

2yrs

Jordan Clarkson

SG, 6' 3", -0.62 LEBRON
Shot Creator

$14.0M

2yrs

2025 - Round 2

DAL, DET, GSW or WAS swap rights

2025 - Round 2

via LAC

2027 - Round 2

+1 Wins

+23.99 MPG

+1.06 Off.

-1.47 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$11.0M

$18.0M

$28.8M

($159.7M)

($160.0M)

This team will be a over the cap/non-tax team after these moves.

Outgoing Cap

(Trades)

$49,205,800

Incoming Cap

(Trades)

$40,672,577

Allowable Incoming Cap

$61,757,250

Cap Difference

- $8,533,223

Standard Contracts

14 Salary Matching

Incoming < $49.2M x 1.25 + $250K

You are under the allowable incoming amount by $21,084,673

Pistons

+1 player ($42.2m),

Cap Impact + $872K

Lauri Markkanen

PF, -0.52 LEBRON
Off Screen Shooter

$42.1M

5yrs

-2 Wins

-32.48 MPG

+4.18 Off.

-2.86 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$28.1M

$34.4M

$45.2M

($142.6M)

($143.6M)

This team will be a over the cap/non-tax team after these moves.

Outgoing Cap

(Trades)

$41,303,482

Incoming Cap

(Trades)

$42,176,400

Allowable Incoming Cap

$51,879,353

Cap Difference

+ $872,918

Standard Contracts

13 Salary Matching

Incoming < $41.3M x 1.25 + $250K

You are under the allowable incoming amount by $9,702,953

Roster Compliance

Detroit would have 13 standard contract players after the trade and would need to get to 14 to be in roster compliance.

Raptors

+2 players ($27.6m),

Cap Impact + $4.1M

Jonathan Isaac

PF, 6' 10", 2.16 LEBRON
Stretch Big

$25.0M

5yrs

Walker Kessler

C, 0.52 LEBRON
Contract Over | Roll + Cut Big

$2.9M

2yrs

+3 Wins

-11.26 MPG

+2.11 Off.

+2.61 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$4.8M

-$5.7M

$5.0M

($175.6M)

($183.9M)

This team will be a 1st apron team after these moves.

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$23,810,280

Incoming Cap

(Trades)

$25,000,000

Allowable Incoming Cap

$23,810,280

ETPE's Used

(NTMLE, RME, BAE)

$2,965,920

Cap Difference

+ $1,189,720

Standard Contracts

14 Salary Matching

Incoming < $23.8M x 1 + $0

You are over the allowable incoming amount by $1,189,720

Contract Over

After the trade deadline, the team cannot trade Ochai Agbaji since he has a team option next year which is worth $6.3M.

Hard Cap

This trade would result in the Raptors crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $5.7M of incoming value to remain below the hard cap.

Hard Cap Reasons

Took back more than 100% of Jalen McDaniels' outgoing salary in a trade for Sasha Vezenkov.

Financial

Raptors are unable to complete this trade. Since they are now an over apron team after this trade, they are only able to take back 100% of the salary they are sending out, plus $0.

Raptors can only take back $23.8M in salary based on the amount they are sending out.

Cut $1.1M from the Raptors incoming trade value to make this trade successful for the Raptors.

LEBRON (Luck-adjusted player Estimate using a Box prior Regularized ON-off) impact data is provided by BBall Index . See how LEBRON is calculated, and explore the data.