s/general - Blockbuster trade that needs to happen this offseason

s/general ⬤

Posted by

u/justinfrausto7

1 month ago

⬤ 1mth

Blockbuster trade that needs to happen this offseason

This trade was created for the 2024-2025 season.

FAILED

76ers

+4 players ($36.4m),

Cap Impact - $9.8M

Klay Thompson

SG, 6' 5", -0.44 LEBRON
Off Screen Shooter

$15.8M

3yrs

P.J. Washington

PF, 6' 7", 0.31 LEBRON
Movement Shooter

$15.5M

2yrs

Dereck Lively II

C, 7' 1", 1.38 LEBRON
Contract Over | Roll + Cut Big

$5.0M

3yrs

Walker Kessler

C, 0.6 LEBRON
Contract Over | Roll + Cut Big

$2.9M

2yrs

+7 Wins

+82.10 MPG

-0.49 Off.

+2.27 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$12.4M

$19.2M

$30.0M

($158.4M)

($158.9M)

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

Outgoing Cap

(Trades)

$49,205,800

Incoming Cap

(Trades)

$36,387,576

Allowable Incoming Cap

$61,757,250

TPE's Used

(Traded Player Ex.)

$2,965,920

Cap Difference

- $12,818,224

Standard Contracts

16 Salary Matching

Incoming < $49.2M x 1.25 + $250K

You are under the allowable incoming amount by $25,369,674

Must Waive Players

Philadelphia would have 16 standard contract players after the trade and would need to waive 1 player.

Mavericks

+3 players ($76.5m),

Cap Impact - $30.8M

Kevin Durant

SF, 6' 11", 0.93 LEBRON
Shot Creator

$51.1M

2yrs

Tobias Harris

PF, 6' 8", -0.04 LEBRON
Shot Creator

$25.3M

2yrs

Keyonte George

PG, 6' 4", -1.2 LEBRON
Contract Over | Primary Ball Handler

$4.0M

3yrs

-10 Wins

-128.92 MPG

+0.33 Off.

-3.09 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$26.4M

$32.5M

$43.3M

($144.4M)

($145.6M)

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)

$111,461,084

Incoming Cap

(Trades)

$76,544,875

Allowable Incoming Cap

$139,576,355

TPE's Used

(Traded Player Ex.)

$4,084,200

Cap Difference

- $34,916,209

Standard Contracts

7 Salary Matching

Incoming < $111.4M x 1.25 + $250K

You are under the allowable incoming amount by $63,031,480

Roster Compliance

Dallas would have 7 standard contract players after the trade and would need to get to 14 to be in roster compliance.

Contract Over

After the trade deadline, the team cannot trade Kyrie Irving since he has a player option next year which is worth $42.9M.

Contract Over

After the trade deadline, the team cannot trade Dereck Lively II since he has a team option next year which is worth $5.2M.

Contract Over

After the trade deadline, the team cannot trade Dwight Powell since he has a player option next year which is worth $4.0M.

Contract Over

After the trade deadline, the team cannot trade Danté Exum since his contract is ending.

Contract Over

After the trade deadline, the team cannot trade Olivier-Maxence Prosper since he has a team option next year which is worth $3.0M.

Contract Over

After the trade deadline, the team cannot trade Spencer Dinwiddie since his contract is ending.

Suns

+5 players ($64.0m),

Cap Impact + $14.6M

Kyrie Irving

PG, 6' 2", 0.71 LEBRON
Contract Over | Shot Creator

$41.0M

2yrs

Daniel Gafford

C, 6' 10", 2.05 LEBRON
Roll + Cut Big

$13.3M

2yrs

Naji Marshall

SF, 6' 7", -0.75 LEBRON
Stationary Shooter

$8.5M

3yrs

Olivier-Maxence Prosper

PF, 6' 8", -0.16 LEBRON
Contract Over | Stationary Shooter

$2.8M

3yrs

Roster Moves

Bradley Beal

SG, 6' 4", -1.04 LEBRON
Dead Contract | Primary Ball Handler

$50.2M

2yrs

Notes

Waived Bradley Beal for $103.8M over 2 yrs.

+4 Wins

+24.52 MPG

+0.75 Off.

+1.22 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$58.2M

-$52.3M

-$41.5M

($229.0M)

($230.5M)

This team will be a 2nd apron team after these moves.

Outgoing Cap

(Trades)

$51,179,021

Incoming Cap

(Trades)

$62,965,589

Allowable Incoming Cap

$51,179,021

TPE's Used

(Traded Player Ex.)

$2,870,400

Cap Difference

+ $11,786,568

Standard Contracts

17 Salary Matching

Incoming < $51.1M x 1 + $0

You are over the allowable incoming amount by $11,786,568

Must Waive Players

Phoenix would have 17 standard contract players after the trade and would need to waive 2 players.

Financial

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

Suns can only take back $51.1M in salary based on the amount they are sending out.

Cut $11.7M from the Suns incoming trade value to make this trade successful for the Suns.

Pistons

+4 players ($26.6m),

Cap Impact + $10.4M

John Collins

PF, 6' 9", 0.08 LEBRON
Contract Over | Roll + Cut Big

$26.5M

2yrs

Dwight Powell

C, 6' 10", 0.06 LEBRON
Contract Over | Roll + Cut Big

$4.0M

2yrs

Danté Exum

PG, 6' 5", -0.64 LEBRON
Contract Over | Primary Ball Handler

$3.1M

1yr

Spencer Dinwiddie

PG, 6' 5", -0.09 LEBRON
Contract Over | Shot Creator

$2.0M

1yr

MINIMUM

+2 Wins

+50.09 MPG

-0.40 Off.

-0.16 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$18.5M

$24.8M

$35.6M

($152.2M)

($153.2M)

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

Outgoing Cap

(Trades)

$25,365,854

Incoming Cap

(Trades)

$26,580,000

Allowable Incoming Cap

$32,865,854

ETPE's Used

(NTMLE, RME, BAE)

$7,150,000

MSE's Used

(Min. Salary Ex.)

$2,087,519

Cap Difference

+ $1,214,146

Standard Contracts

18 Salary Matching

Incoming < $25.3M x $7.5M

You are under the allowable incoming amount by $6,285,854

Must Waive Players

Detroit would have 18 standard contract players after the trade and would need to waive 3 players.

Jazz

+1 player ($49.2m),

Cap Impact + $15.5M

Paul George

SF, 6' 8", 0.09 LEBRON
Shot Creator

$49.2M

4yrs

-3 Wins

-60.14 MPG

-0.22 Off.

+0.83 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$1.6M

$8.3M

$19.1M

($169.1M)

($169.7M)

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)

$33,630,120

Incoming Cap

(Trades)

$49,205,800

Allowable Incoming Cap

$42,287,650

Cap Difference

+ $15,575,680

Standard Contracts

12 Salary Matching

Incoming < $33.6M x 1.25 + $250K

You are over the allowable incoming amount by $6,918,150

Roster Compliance

Utah would have 12 standard contract players after the trade and would need to get to 14 to be in roster compliance.

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 Keyonte George since he has a team option next year which is worth $4.2M.

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.

Financial

Jazz are unable to complete this trade. Since they are not an over apron team, and they are sending out over $29.0M in salary, they are only able to take back 125% of the salary they are sending out, plus $250,000.

Jazz can only take back $42.2M in salary based on the amount they are sending out.

Cut $6.9M from the Jazz incoming trade value to make this trade successful for the Jazz.

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.