Fanspo logoFanspo logo
s/pelicans ⬤ 
Posted by 
u/masonduffy34
 
 ⬤ 13d

Hypothetical NO Offseason Plan (21-61)

SUCCESS
Fanspo logo
Pelicans

Pelicans 

+3 players ($38.6m) +3 picks,
Cap Impact + $13.5M

+1  Wins

+44.37  MPG

-5.60  Off.

+1.17  Def.

Financial Breakdown
Tax Space
Apron Space
2nd Apron Space
$9.9M
$16.5M
$28.3M
($177.9M)
($179.4M)
($179.4M)
This team will be a over the cap/non-tax team after these moves.
Outgoing Cap
 (Trades)
$39,446,090
Incoming Cap
 (Trades)
$38,645,500
Allowable Incoming Cap
$49,557,613
Money Added
 (FA Signings)
$2,667,944
Cap Difference
- $800,590
Standard Contracts
15
Salary Matching
Incoming < $39.4M x 1.25 + $250K
Hornets

Hornets 

+1 player ($39.4m),
Cap Impact + $800K

-1  Wins

-33.06  MPG

+3.98  Off.

-0.81  Def.

Financial Breakdown
Tax Space
Apron Space
2nd Apron Space
$35.8M
$43.9M
$55.7M
($152.0M)
($152.0M)
($152.0M)
This team will be a over the cap/non-tax team after these moves.
Outgoing Cap
 (Trades)
$38,645,500
Incoming Cap
 (Trades)
$39,446,090
Allowable Incoming Cap
$48,556,875
Cap Difference
+ $800,590
Standard Contracts
11
Salary Matching
Incoming < $38.6M x 1.25 + $250K

Zion Williamson Trade to CHA

Trade details:

Hornets acquire

  • Zion Williamson

Pelicans acquire

  • Miles Bridges

  • Grant Williams

  • 2027 MIA lottery protected first

  • 2027 DAL top 2 protected first

  • 2029 CHA lottery protected first

NBA Draft

  • Pick 4 (own): SG/SF VJ Edgecombe, Baylor

Free agency

  • Sign SF/PF Jae’Sean Tate (2-yr/vet min)

2025-26 Pelicans starting lineup

  1. PG CJ McCollum

  2. SG Herb Jones

  3. SF Trey Murphy III

  4. PF Miles Bridges

  5. C Yves Missi

2025-26 Pelicans bench

  1. PG Jose Alvarado

  2. SG Jordan Hawkins

  3. SF VJ Edgecombe

  4. PF Grant Williams

  5. C Kelly Olynyk

2025-26 Pelicans reserves

  • Jae’Sean Tate, Brandon Boston, Antonio Reeves, Karlo Matkovic, Dejounte Murray (injured), Lester Quinones (TW)

Pelicans future first round picks

  • 2026: Best of Own/MIL, IND

  • 2027: Best of Own/MIL, DAL, MIA

  • 2028: Own

  • 2029: Own, CHA

  • 2030: Own

  • 2031: Own

  • 2032: Own

1
Like
0
Flames
0
Quotes