s/kings - We Have to Starting Thinking Like This 😥 | Kings Offseason Rebuild Plan

s/kings ⬤

Posted by

u/krismuse

1 month ago

⬤ 1mth

We Have to Starting Thinking Like This 😥 | Kings Offseason Rebuild Plan

This trade was created for the 2024-2025 season.

FAILED

Pacers

+1 player ($24.4m),

Cap Impact + $15.0M

DeMar DeRozan

SG, 6' 6", 0.61 LEBRON
Shot Creator

$23.4M

3yrs

+1 Wins

-8.80 MPG

+3.39 Off.

-1.68 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$13.9M

-$10.0M

$730K

($184.7M)

($188.2M)

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

Team is hard-capped at the 2nd Apron

Outgoing Cap

(Trades)

$8,382,219

Incoming Cap

(Trades)

$23,400,000

Allowable Incoming Cap

$8,382,219

Cap Difference

+ $15,017,781

Standard Contracts

13 Salary Matching

Incoming < $8.3M x 1 + $0

You are over the allowable incoming amount by $15,017,781

Roster Compliance

Indiana would have 13 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 Jarace Walker since he has a team option next year which is worth $6.6M.

Financial

Pacers 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.

Pacers can only take back $8.3M in salary based on the amount they are sending out.

Cut $15.0M from the Pacers incoming trade value to make this trade successful for the Pacers.

Stepien

Consecutive draft years 2026 & 2027 would be missing a 1st round pick.

Kings

+9 players ($92.5m) +15 picks,

Cap Impact - $18.4M

Tobias Harris

PF, 6' 8", 0.24 LEBRON
Shot Creator

$25.3M

2yrs

Terry Rozier

PG, 6' 1", -1.18 LEBRON
Primary Ball Handler

$24.9M

2yrs

Kentavious Caldwell-Pope

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

$22.7M

3yrs

Duncan Robinson

SF, 6' 7", -1 LEBRON
Movement Shooter

$19.4M

2yrs

Ausar Thompson

SF, 6' 7", 1.23 LEBRON
Contract Over | Roll + Cut Big

$8.3M

3yrs

Jarace Walker

PF, 6' 8", -0.55 LEBRON
Contract Over | Movement Shooter

$6.3M

3yrs

Jett Howard

SF, 6' 8", -2.15 LEBRON
Contract Over | Off Screen Shooter

$5.2M

3yrs

Marcus Sasser

PG, 6' 2", -0.36 LEBRON
Contract Over | Primary Ball Handler

$2.7M

3yrs

Andrew Nembhard

SG, 6' 5", -0.55 LEBRON
Primary Ball Handler

$2.0M

4yrs

2025 - Round 2

via BOS OR MEM

2027 - Round 1

2027 - Round 2

2028 - Round 1

2028 - Round 2

via LAL OR WAS

2028 - Round 2

via MIA

2029 - Round 1

2029 - Round 2

WAS SWAP RIGHTS

2029 - Round 2

2030 - Round 1

Top 8 Protected

2030 - Round 2

NOP SWAP RIGHTS

2031 - Round 1

2031 - Round 2

-5 Wins

+48.14 MPG

-11.92 Off.

+3.13 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$21.7M

$27.8M

$38.6M

($149.0M)

($150.2M)

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)

$135,737,143

Incoming Cap

(Trades)

$92,452,980

Allowable Incoming Cap

$169,921,429

TPE's Used

(Traded Player Ex.)

$16,758,219

ETPE's Used

(NTMLE, RME, BAE)

$8,033,400

Cap Difference

- $43,284,163

Standard Contracts

16 Salary Matching

Incoming < $135.7M x 1.25 + $250K

You are under the allowable incoming amount by $77,468,449

Must Waive Players

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

Recently Traded

Recently traded player salary ($9.9M) is combined with another outgoing salary to match incoming player salary ($19.4M). Jonas Valančiūnas 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 05, 2025.

Heat

+1 player ($44.5m),

Cap Impact + $201K

Zach LaVine

SG, 6' 5", -0.65 LEBRON
Shot Creator

$44.5M

3yrs

+ 0 Wins

-14.87 MPG

+2.01 Off.

-0.47 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$2.4M

$2.3M

$13.1M

($173.2M)

($175.7M)

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

Outgoing Cap

(Trades)

$44,330,126

Incoming Cap

(Trades)

$44,531,940

Allowable Incoming Cap

$55,662,658

Cap Difference

+ $201,814

Standard Contracts

14 Salary Matching

Incoming < $44.3M x 1.25 + $250K

You are under the allowable incoming amount by $11,130,718

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.

Pistons

+1 player ($40.5m),

Cap Impact + $4.0M

Domantas Sabonis

C, 6' 10", 2.04 LEBRON
Roll + Cut Big

$40.5M

4yrs

+1 Wins

-33.59 MPG

+2.45 Off.

-1.52 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$25.0M

$30.0M

$40.8M

($145.7M)

($148.0M)

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

Outgoing Cap

(Trades)

$36,496,934

Incoming Cap

(Trades)

$40,500,000

Allowable Incoming Cap

$45,871,168

Cap Difference

+ $4,003,066

Standard Contracts

13 Salary Matching

Incoming < $36.4M x 1.25 + $250K

You are under the allowable incoming amount by $5,371,168

Roster Compliance

Detroit would have 13 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 Ausar Thompson since he has a team option next year which is worth $8.7M.

Contract Over

After the trade deadline, the team cannot trade Marcus Sasser since he has a team option next year which is worth $2.8M.

Magic

+2 players ($17.4m),

Cap Impact - $730K

Malik Monk

SG, 6' 3", 0.53 LEBRON
Primary Ball Handler

$17.4M

4yrs

Jonas Valančiūnas

C, 6' 11", 0.65 LEBRON
Post Scorer

$9.9M

3yrs

+3 Wins

+9.12 MPG

+4.07 Off.

+0.54 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$21.1M

$25.9M

$36.7M

($149.6M)

($152.2M)

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

Outgoing Cap

(Trades)

$28,035,320

Incoming Cap

(Trades)

$17,405,203

Allowable Incoming Cap

$35,535,320

ETPE's Used

(NTMLE, RME, BAE)

$9,900,000

Cap Difference

- $10,630,117

Standard Contracts

15 Salary Matching

Incoming < $28.0M x $7.5M

You are under the allowable incoming amount by $18,130,117

Recently Traded

Jonas Valančiūnas 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 05, 2025.

Contract Over

After the trade deadline, the team cannot trade Jett Howard since he has a team option next year which is worth $5.5M.

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.

*Trade works for Indy, Nembhard's extension kicks in by the offseason

Kings get a haul for Domas, Malik, Jonas, DeMar, and LaVine. Each other trade partner gets better.

Draft: Khaman Maluach

We would probably buyout Rozier and Duncan

Lineup:

Nembhard Thompson Murray Walker Maluach

Could do some fun stuff to keep us entertained or tank for Dybantsa or Boozer.