s/suns - Off-season KD heat zion phoenix

s/suns ⬤

Posted by

u/DeadGuyKawhi

7 months ago

⬤ 7mth

Off-season KD heat zion phoenix

This trade was created for the 2024-2025 season.

FAILED

Heat

+1 player ($51.2m),

Cap Impact + $6.8M

Kevin Durant

SF, 6' 11", 0.71 LEBRON
Shot Creator

$51.1M

2yrs

+1 Wins

-13.51 MPG

+2.89 Off.

+0.02 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$9.1M

-$4.3M

$6.4M

($179.9M)

($182.4M)

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

Outgoing Cap

(Trades)

$44,330,126

Incoming Cap

(Trades)

$51,179,021

Allowable Incoming Cap

$44,330,126

Cap Difference

+ $6,848,895

Standard Contracts

14 Salary Matching

Incoming < $44.3M x 1 + $0

You are over the allowable incoming amount by $6,848,895

Financial

Heat 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.

Heat can only take back $44.3M in salary based on the amount they are sending out.

Cut $6.8M from the Heat incoming trade value to make this trade successful for the Heat.

Pelicans

+2 players ($44.3m) +4 picks,

Cap Impact - $5.2M

Terry Rozier

PG, 6' 1", -1.19 LEBRON
Primary Ball Handler

$24.9M

2yrs

Duncan Robinson

SF, 6' 7", -1.02 LEBRON
Off Screen Shooter

$19.4M

4yrs

2025 - Round 1

via GSW

#20

2028 - Round 1

BKN, NYK or WAS holds rights to swap

2029 - Round 1

2031 - Round 1

+ 0 Wins

+1.21 MPG

-2.82 Off.

-0.65 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$5.3M

$11.3M

$22.1M

($165.4M)

($166.8M)

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)

$49,530,548

Incoming Cap

(Trades)

$44,330,126

Allowable Incoming Cap

$62,163,185

Cap Difference

- $5,200,422

Standard Contracts

14 Salary Matching

Incoming < $49.5M x 1.25 + $250K

You are under the allowable incoming amount by $17,833,059

Recently Traded

Recently traded player salary ($12.8M) is combined with another outgoing salary to match incoming player salary ($19.4M). Kelly Olynyk 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 06, 2025.

Suns

+2 players ($49.5m),

Cap Impact - $1.6M

Zion Williamson

PF, 6' 6", 1.49 LEBRON
Shot Creator

$36.7M

4yrs

Kelly Olynyk

C, 6' 11", -0.24 LEBRON
Post Scorer

$12.8M

2yrs

-1 Wins

+12.30 MPG

-0.07 Off.

+0.63 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$41.9M

-$35.0M

-$24.2M

($212.7M)

($213.2M)

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

Outgoing Cap

(Trades)

$51,179,021

Incoming Cap

(Trades)

$49,530,548

Allowable Incoming Cap

$51,179,021

Cap Difference

- $1,648,473

Standard Contracts

16 Salary Matching

Incoming < $51.1M x 1 + $0

You are under the allowable incoming amount by $1,648,473

Recently Traded

Kelly Olynyk 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 06, 2025.

Must Waive Players

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

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.

Clean money and picks to New Orleans

Off-season KD heat zion phoenix

Heat

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$9.1M

-$4.3M

$6.4M

Outgoing Cap

$44,330,126

Incoming Cap

$51,179,021

Allowable Incoming Cap

$44,330,126

Cap Difference

+ $6,848,895

Standard Contracts

14

Salary Matching

Incoming < $44.3M x 1 + $0

Pelicans

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$5.3M

$11.3M

$22.1M

Outgoing Cap

$49,530,548

Incoming Cap

$44,330,126

Allowable Incoming Cap

$62,163,185

Cap Difference

- $5,200,422

Standard Contracts

14

Salary Matching

Incoming < $49.5M x 1.25 + $250K

Suns

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$41.9M

-$35.0M

-$24.2M

Outgoing Cap

$51,179,021

Incoming Cap

$49,530,548

Allowable Incoming Cap

$51,179,021

Cap Difference

- $1,648,473

Standard Contracts

16

Salary Matching

Incoming < $51.1M x 1 + $0

2

Likes

0

Flames

0

Quotes