s/kings - Kings Offseason Retool

s/kings ⬤

Posted by

u/krismuse

1 month ago

⬤ 1mth

Kings Offseason Retool

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.

76ers

+1 player ($44.5m),

Cap Impact - $4.6M

Zach LaVine

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

$44.5M

3yrs

+ 0 Wins

+2.65 MPG

+1.16 Off.

-1.38 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$7.2M

$14.5M

$25.3M

($163.5M)

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

Outgoing Cap

(Trades)

$49,205,800

Incoming Cap

(Trades)

$44,531,940

Allowable Incoming Cap

$61,757,250

Cap Difference

- $4,673,860

Standard Contracts

13 Salary Matching

Incoming < $49.2M x 1.25 + $250K

You are under the allowable incoming amount by $17,225,310

Roster Compliance

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

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.

Pelicans

+4 players ($40.2m) +6 picks,

Cap Impact - $8.9M

Kentavious Caldwell-Pope

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

$22.7M

3yrs

Malik Monk

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

$17.4M

4yrs

Cole Anthony

PG, 6' 2", -0.05 LEBRON
Primary Ball Handler

$12.9M

3yrs

Trey Lyles

PF, 6' 9", 0.22 LEBRON
Contract Over | Movement Shooter

$8.0M

1yr

2025 - Round 2

2025 - Round 2

2027 - Round 1

2027 - Round 2

2028 - Round 1

2031 - Round 1

via MIN

+5 Wins

+37.90 MPG

-4.70 Off.

+4.57 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$9.1M

$13.9M

$24.7M

($161.6M)

($164.2M)

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)

$70,059,003

Incoming Cap

(Trades)

$40,162,203

Allowable Incoming Cap

$87,823,754

TPE's Used

(Traded Player Ex.)

$8,000,000

ETPE's Used

(NTMLE, RME, BAE)

$12,900,000

Cap Difference

- $29,896,800

Standard Contracts

16 Salary Matching

Incoming < $70.0M x 1.25 + $250K

You are under the allowable incoming amount by $47,661,551

Must Waive Players

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

Kings

+6 players ($85.9m) +2 picks,

Cap Impact + $6.6M

Paul George

SF, 6' 8", -0.42 LEBRON
Shot Creator

$49.2M

4yrs

Zion Williamson

PF, 6' 6", 1.49 LEBRON
Shot Creator

$36.7M

4yrs

Wendell Carter Jr.

C, 6' 10", -0.02 LEBRON
Stretch Big

$11.9M

5yrs

Jarace Walker

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

$6.3M

3yrs

Tristan da Silva

SF, 6' 8", -1.8 LEBRON
Movement Shooter

$3.6M

4yrs

Andrew Nembhard

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

$2.0M

4yrs

2028 - Round 1

via LAC

2029 - Round 1

LAC swap rights

-4 Wins

+12.62 MPG

-5.55 Off.

+2.33 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$3.3M

$2.6M

$13.4M

($174.1M)

($175.4M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$103,237,143

Incoming Cap

(Trades)

$85,931,470

Allowable Incoming Cap

$129,296,429

TPE's Used

(Traded Player Ex.)

$15,578,440

ETPE's Used

(NTMLE, RME, BAE)

$8,382,219

Cap Difference

- $17,305,673

Standard Contracts

13 Salary Matching

Incoming < $103.2M x 1.25 + $250K

You are under the allowable incoming amount by $43,364,959

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

Recently traded player salary ($44.5M) is combined with another outgoing salary to match incoming player salary ($49.2M). 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.

Recently Traded

Recently traded player salary ($9.9M) is combined with another outgoing salary to match incoming player salary ($49.2M). 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 Trey Lyles since his contract is ending.

Magic

+2 players ($33.3m),

Cap Impact - $8.0M

CJ McCollum

SG, 6' 3", -1.94 LEBRON
Primary Ball Handler

$33.3M

2yrs

Jonas Valančiūnas

C, 6' 11", 0.65 LEBRON
Post Scorer

$9.9M

3yrs

-3 Wins

-44.37 MPG

+5.70 Off.

-3.84 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$28.4M

$33.1M

$43.9M

($142.3M)

($144.9M)

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

Outgoing Cap

(Trades)

$51,235,440

Incoming Cap

(Trades)

$33,333,333

Allowable Incoming Cap

$64,294,300

ETPE's Used

(NTMLE, RME, BAE)

$9,900,000

Cap Difference

- $17,902,107

Standard Contracts

13 Salary Matching

Incoming < $51.2M x 1.25 + $250K

You are under the allowable incoming amount by $30,960,967

Roster Compliance

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

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.

Recently Signed

Wendell Carter Jr. cannot be traded because 6 months have not passed since he was signed to an extension. He will be eligible to be traded after Apr 07, 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.

*Nembhard's extension kicks in

The Pelicans get a decent return for McCollum and Williamson, Kings get more defensive and playmaking and Zion, a star. Magic get a shooter and a center upgrade. Pacers get third star. 76ers rid of Paul George with a great replacement