s/general - KD Gets Out Of Phonix

s/general ⬤

Posted by

u/RealTradeRumors

3 weeks ago

⬤ 18d

KD Gets Out Of Phonix

This trade was created for the 2024-2025 season.

FAILED

Rockets

+2 players ($51.2m),

Cap Impact - $7.5M

Kevin Durant

SF, 6' 11", 0.93 LEBRON
Shot Creator

$51.1M

2yrs

Oso Ighodaro

PF, 6' 10", -1.34 LEBRON
Athletic Finisher

$1.1M

4yrs

+1 Wins

-34.70 MPG

+3.80 Off.

+0.01 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$797K

$6.5M

$17.3M

($170.0M)

($171.6M)

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)

$50,125,333

Incoming Cap

(Trades)

$51,179,021

Allowable Incoming Cap

$62,906,666

ETPE's Used

(NTMLE, RME, BAE)

$1,157,153

Cap Difference

+ $1,053,688

Standard Contracts

13 Salary Matching

Incoming < $50.1M x 1.25 + $250K

You are under the allowable incoming amount by $11,727,645

Roster Compliance

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

Stepien

Consecutive draft years 2025 & 2026 would be missing a 1st round pick. The pick for 2025 may be traded away on draft day after the team officially makes their selection.

Contract Over

After the trade deadline, the team cannot trade Jabari Smith Jr. since he has a team option next year which is worth $12.3M.

Suns

+4 players ($51.1m) +2 picks,

Cap Impact - $2.2M

Dillon Brooks

SF, 6' 6", -1.41 LEBRON
Movement Shooter

$22.2M

3yrs

Reed Sheppard

PG, 6' 2", -1.3 LEBRON
Movement Shooter

$10.0M

4yrs

Jock Landale

C, 6' 11", -0.86 LEBRON
Roll + Cut Big

$8.0M

3yrs

2025 - Round 1

OKC or PHX swap rights

2029 - Round 1

DAL and / or PHX swap rights

Roster Moves

Jabari Smith Jr.

PF, 6' 11", -0.65 LEBRON
Sign & Trade | Movement Shooter

$9.7M

3yrs

Notes

Sign-And-Trade Jabari Smith Jr. for a 3 year contract worth $23.6M.
Incoming trade value of $9.7M
Outgoing trade value of $9.7M

2024 $9.7M • 2025 $12.3M • 2026 $1.5M

-1 Wins

+34.70 MPG

-3.80 Off.

-0.01 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$41.3M

-$35.5M

-$24.7M

($212.1M)

($213.6M)

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

Outgoing Cap

(Trades)

$52,336,174

Incoming Cap

(Trades)

$50,125,333

Allowable Incoming Cap

$52,336,174

Cap Difference

- $2,210,841

Standard Contracts

17 Salary Matching

Incoming < $52.3M x 1 + $0

You are under the allowable incoming amount by $2,210,841

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. Incoming player salary ($10.0M) is matched using multiple outgoing players. Since they are an over second apron team, they are not able to aggregate players in a trade. This means for example, that they cannot send out two players to acquire one with a similar salary to both.

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.

KD Gets Out Of Phonix

Rockets

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$797K

$6.5M

$17.3M

Outgoing Cap

$50,125,333

Incoming Cap

$51,179,021

Allowable Incoming Cap

$62,906,666

ETPE's Used

$1,157,153

Cap Difference

+ $1,053,688

Standard Contracts

13

Salary Matching

Incoming < $50.1M x 1.25 + $250K

Suns

Roster Moves

Notes

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$41.3M

-$35.5M

-$24.7M

Outgoing Cap

$52,336,174

Incoming Cap

$50,125,333

Allowable Incoming Cap

$52,336,174

Cap Difference

- $2,210,841

Standard Contracts

17

Salary Matching

Incoming < $52.3M x 1 + $0

0

Likes

0

Flames

0

Quotes