s/kings - Possible Retool Route

s/kings ⬤

Posted by

u/krismuse

2 weeks ago

⬤ 13d

Possible Retool Route

This trade was created for the 2024-2025 season.

FAILED

Pacers

+1 player ($24.4m),

Cap Impact + $15.0M

DeMar DeRozan

SG, 6' 6", 0.64 LEBRON
Shot Creator

$23.4M

3yrs

+1 Wins

-7.85 MPG

+3.37 Off.

-1.67 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$12.7M

-$8.9M

$1.8M

($183.5M)

($187.0M)

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.

Kings

+3 players ($26.6m) +2 picks,

Cap Impact - $13.8M

John Collins

PF, 6' 9", -0.2 LEBRON
Contract Over | Athletic Finisher

$26.5M

2yrs

Jarace Walker

PF, 6' 8", -0.57 LEBRON
Contract Over | Movement Shooter

$6.3M

3yrs

Andrew Nembhard

SG, 6' 5", -0.5 LEBRON
Primary Ball Handler

$2.0M

4yrs

2027 - Round 1

via LAL

2030 - Round 2

-4 Wins

-12.57 MPG

-3.92 Off.

+1.27 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$17.1M

$23.1M

$33.9M

($153.6M)

($154.9M)

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)

$48,805,203

Incoming Cap

(Trades)

$26,580,000

Allowable Incoming Cap

$61,256,504

TPE's Used

(Traded Player Ex.)

$8,382,219

Cap Difference

- $22,225,203

Standard Contracts

12 Salary Matching

Incoming < $48.8M x 1.25 + $250K

You are under the allowable incoming amount by $34,676,504

Roster Compliance

Sacramento 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 Trey Lyles since his contract is ending.

Jazz

+2 players ($17.4m),

Cap Impact - $1.1M

Malik Monk

SG, 6' 3", 0.49 LEBRON
Primary Ball Handler

$17.4M

4yrs

Trey Lyles

PF, 6' 9", 0.24 LEBRON
Contract Over | Movement Shooter

$8.0M

1yr

+3 Wins

+20.43 MPG

+0.55 Off.

+0.40 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$18.4M

$23.9M

$34.7M

($152.3M)

($154.1M)

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)

$26,580,000

Incoming Cap

(Trades)

$17,405,203

Allowable Incoming Cap

$34,080,000

ETPE's Used

(NTMLE, RME, BAE)

$8,000,000

Cap Difference

- $9,174,797

Standard Contracts

15 Salary Matching

Incoming < $26.5M x $7.5M

You are under the allowable incoming amount by $16,674,797

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.

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.

Possible Retool Route

Pacers

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$12.7M

-$8.9M

$1.8M

Outgoing Cap

$8,382,219

Incoming Cap

$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

Kings

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$17.1M

$23.1M

$33.9M

Outgoing Cap

$48,805,203

Incoming Cap

$26,580,000

Allowable Incoming Cap

$61,256,504

TPE's Used

$8,382,219

Cap Difference

- $22,225,203

Standard Contracts

12

Salary Matching

Incoming < $48.8M x 1.25 + $250K

Jazz

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$18.4M

$23.9M

$34.7M

Outgoing Cap

$26,580,000

Incoming Cap

$17,405,203

Allowable Incoming Cap

$34,080,000

ETPE's Used

$8,000,000

Cap Difference

- $9,174,797

Standard Contracts

15

Salary Matching

Incoming < $26.5M x $7.5M

0

Likes

0

Flames

0

Quotes