s/general - KINGS REBUILD

s/general ⬤

Posted by

u/omoisai22

1 week ago

⬤ 10d

KINGS REBUILD

This trade was created for the 2024-2025 season.

FAILED

Rockets

+2 players ($44.5m) +1 pick,

Cap Impact + $2.0M

Zach LaVine

SG, 6' 5", -0.44 LEBRON
Recently Traded | Shot Creator

$44.5M

3yrs

Kevin Love

PF, 6' 8", 1.35 LEBRON
Stretch Big

$3.8M

2yrs

2030 - Round 2

via MEM

-2 Wins

+1.87 MPG

+1.92 Off.

-1.44 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$973K

$5.6M

$16.4M

($169.8M)

($172.4M)

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)

$46,346,615

Incoming Cap

(Trades)

$44,531,940

Allowable Incoming Cap

$58,183,269

ETPE's Used

(NTMLE, RME, BAE)

$3,850,000

Cap Difference

- $1,814,675

Standard Contracts

15 Salary Matching

Incoming < $46.3M x 1.25 + $250K

You are under the allowable incoming amount by $13,651,329

Recently Traded

Zach LaVine cannot be traded to a team aggregated with other players from his team because 2 months have not passed since he was traded for. His outgoing salary cannot be combined with another one of his teammates to bring in a higher salaried player. This restriction expires after Apr 02, 2025.

Contract Over

After the trade deadline, the team cannot trade Fred VanVleet since he has a team option next year which is worth $44.8M.

Recently Traded

Recently traded player salary ($3.5M) is combined with another outgoing salary to match incoming player salary ($44.5M). Cody Zeller cannot be traded to a team aggregated with other players from his team because 2 months have not passed since he was traded for. His outgoing salary cannot be combined with another one of his teammates to bring in a higher salaried player. This restriction expires after Apr 06, 2025.

Timberwolves

+4 players ($71.6m),

Cap Impact - $17.1M

Fred VanVleet

PG, 1.33 LEBRON
Contract Over | Primary Ball Handler

$42.8M

2yrs

DeMar DeRozan

SG, 6' 6", 0.4 LEBRON
Shot Creator

$23.4M

3yrs

Cody Zeller

C, 6' 11", -0.9 LEBRON
Recently Traded | Roll + Cut Big

$3.5M

3yrs

Roster Moves

Nickeil Alexander-Walker

SG, 6' 5", -1.05 LEBRON
Veteran Extension | Primary Ball Handler

$4.3M

5yrs

Notes

Extended Nickeil Alexander-Walker's contract to 5 yrs worth $60.9M.

-2 Wins

-11.85 MPG

-0.19 Off.

-1.55 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$14.5M

-$9.4M

$1.3M

($185.3M)

($187.5M)

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

Outgoing Cap

(Trades)

$86,877,469

Incoming Cap

(Trades)

$66,246,615

Allowable Incoming Cap

$86,877,469

TPE's Used

(Traded Player Ex.)

$3,500,000

Cap Difference

- $20,630,854

Standard Contracts

14 Salary Matching

Incoming < $86.8M x 1 + $0

You are under the allowable incoming amount by $20,630,854

Recently Traded

Cody Zeller cannot be traded to a team aggregated with other players from his team because 2 months have not passed since he was traded for. His outgoing salary cannot be combined with another one of his teammates to bring in a higher salaried player. This restriction expires after Apr 06, 2025.

Contract Over

After the trade deadline, the team cannot trade Julius Randle since he has a player option next year which is worth $29.4M.

Grizzlies

+1 player ($17.4m) +1 pick,

Cap Impact + $2.7M

Malik Monk

SG, 6' 3", 1.13 LEBRON
Primary Ball Handler

$17.4M

4yrs

2026 - Round 2

IND, MIA or SAS swap rights

+2 Wins

-0.99 MPG

+1.88 Off.

-0.37 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$4.7M

$9.5M

$20.3M

($166.0M)

($168.5M)

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)

$14,620,693

Incoming Cap

(Trades)

$17,405,203

Allowable Incoming Cap

$22,120,693

Cap Difference

+ $2,784,510

Standard Contracts

14 Salary Matching

Incoming < $14.6M x $7.5M

You are under the allowable incoming amount by $4,715,490

Kings

+5 players ($130.0m) +8 picks,

Cap Impact + $14.7M

Rudy Gobert

C, 7' 1", 1.16 LEBRON
Roll + Cut Big

$43.8M

4yrs

Julius Randle

PF, 6' 9", 0.34 LEBRON
Contract Over | Shot Creator

$33.0M

2yrs

Andrew Wiggins

SF, 6' 7", -0.3 LEBRON
Recently Traded | Secondary Ball Handler

$26.2M

3yrs

Terry Rozier

PG, 6' 1", -1.2 LEBRON
Primary Ball Handler

$24.9M

2yrs

Brandon Clarke

PF, 6' 8", 0.35 LEBRON
Roll + Cut Big

$12.5M

3yrs

2025 - Round 1

Other team gets right to swap

via GSW

2028 - Round 1

2029 - Round 1

2030 - Round 1

Other team gets right to swap

2030 - Round 1

Other team gets right to swap

2031 - Round 1

Other team gets right to swap

2031 - Round 1

Other team gets right to swap

-2 Wins

+4.89 MPG

-5.65 Off.

+2.76 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$11.4M

-$7.2M

$3.5M

($182.2M)

($185.3M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$125,837,143

Incoming Cap

(Trades)

$128,102,419

Allowable Incoming Cap

$125,837,143

TPE's Used

(Traded Player Ex.)

$12,500,000

Cap Difference

+ $2,265,276

Standard Contracts

13 Salary Matching

Incoming < $125.8M x 1 + $0

You are over the allowable incoming amount by $2,265,276

Roster Compliance

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

Recently Traded

Andrew Wiggins cannot be traded to a team aggregated with other players from his team because 2 months have not passed since he was traded for. His outgoing salary cannot be combined with another one of his teammates to bring in a higher salaried player. This restriction expires after Apr 06, 2025.

Hard Cap

This trade would result in the Kings crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $7.2M of incoming value to remain below the hard cap.

Hard Cap Reasons

Acquired DeMar DeRozan from the Bulls via sign-and-trade.

Financial

Kings 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.

Kings can only take back $125.8M in salary based on the amount they are sending out.

Cut $2.2M from the Kings incoming trade value to make this trade successful for the Kings.

Heat

+3 players ($50.5m),

Cap Impact - $2.4M

Domantas Sabonis

C, 6' 10", 2.17 LEBRON
Roll + Cut Big

$40.5M

4yrs

Mike Conley

PG, 1.05 LEBRON
Primary Ball Handler

$9.9M

2yrs

Vince Williams Jr.

SG, 6' 4", -0.73 LEBRON
Low Minute

$2.1M

3yrs

+5 Wins

+6.08 MPG

+2.04 Off.

+0.60 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$180K

$3.6M

$14.4M

($170.6M)

($174.4M)

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

Outgoing Cap

(Trades)

$55,050,912

Incoming Cap

(Trades)

$50,475,962

Allowable Incoming Cap

$69,063,640

TPE's Used

(Traded Player Ex.)

$2,120,693

Cap Difference

- $4,574,950

Standard Contracts

15 Salary Matching

Incoming < $55.0M x 1.25 + $250K

You are under the allowable incoming amount by $18,587,678

Recently Traded

Recently traded player salary ($26.2M) is combined with another outgoing salary to match incoming player salary ($40.5M). Andrew Wiggins cannot be traded to a team aggregated with other players from his team because 2 months have not passed since he was traded for. His outgoing salary cannot be combined with another one of his teammates to bring in a higher salaried player. This restriction expires after Apr 06, 2025.

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.

HOUSTON: PG: LAVINE SG: THOMPSON SF: BROOKS PF: JABARI C: SENGUN

MEMPHIS: PG: JA SG: MONK SF: BANE PF: JAREN C: EDEY

WOLVES: PG: DEROZAN SG: ANT SF: NAW PF: MCDANIELS C: REID

KINGS: PG: ROZIER SG: ELLIS SF: MURRAY PF: RANDLE OR CLARKE C: GOBERT

HEAT: PG: CONLEY SG: HERRO SF: JAQUEZ PF: SABONIS C: BAM