s/suns - Did I cook?

s/suns ⬤

Posted by

u/DeadGuyKawhi

7 months ago

⬤ 7mth

Did I cook?

This trade was created for the 2024-2025 season.

FAILED

Heat

+1 player ($51.2m) +1 pick,

Cap Impact + $6.8M

Kevin Durant

SF, 6' 11", 0.71 LEBRON
Shot Creator

$51.1M

2yrs

2027 - Round 1

via MIA

+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.

Hornets

+1 player ($49.2m),

Cap Impact + $14.0M

Devin Booker

SG, 6' 6", 0.48 LEBRON
Primary Ball Handler

$49.2M

6yrs

+1 Wins

+5.25 MPG

+0.84 Off.

-0.83 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$10.0M

-$2.7M

$8.0M

($180.8M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$35,147,000

Incoming Cap

(Trades)

$49,205,800

Allowable Incoming Cap

$35,147,000

Cap Difference

+ $14,058,800

Standard Contracts

15 Salary Matching

Incoming < $35.1M x 1 + $0

You are over the allowable incoming amount by $14,058,800

Hard Cap

This trade would result in the Hornets crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $2.7M of incoming value to remain below the hard cap.

Hard Cap Reasons

Acquired DaQuan Jeffries, Charlie Brown Jr., and Duane Washington via sign-and-trade.. Acquired Charlie Brown Jr. from the Knicks via sign-and-trade.

Financial

Hornets 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.

Hornets can only take back $35.1M in salary based on the amount they are sending out.

Cut $14.0M from the Hornets incoming trade value to make this trade successful for the Hornets.

Pelicans

+2 players ($44.3m) +3 picks,

Cap Impact + $7.6M

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

2026 - Round 1

2028 - Round 1

2030 - Round 1

+1 Wins

+21.46 MPG

-3.44 Off.

-0.27 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$7.4M

-$1.4M

$9.2M

($178.2M)

($179.6M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$36,725,670

Incoming Cap

(Trades)

$44,330,126

Allowable Incoming Cap

$36,725,670

Cap Difference

+ $7,604,456

Standard Contracts

15 Salary Matching

Incoming < $36.7M x 1 + $0

You are over the allowable incoming amount by $7,604,456

Hard Cap

This trade would result in the Pelicans crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $1.4M of incoming value to remain below the hard cap.

Hard Cap Reasons

Took back more than 100% of the aggregated outgoing salaries of Larry Nance Jr., Dyson Daniels, E.J. Liddell, and Cody Zeller in a trade for Dejounte Murray.

Financial

Pelicans 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.

Pelicans can only take back $36.7M in salary based on the amount they are sending out.

Cut $7.6M from the Pelicans incoming trade value to make this trade successful for the Pelicans.

Suns

+2 players ($71.9m) +1 pick,

Cap Impact - $28.5M

Zion Williamson

PF, 6' 6", 1.49 LEBRON
Shot Creator

$36.7M

4yrs

LaMelo Ball

PG, 6' 7", 0.46 LEBRON
Primary Ball Handler

$35.1M

5yrs

2031 - Round 1

via LAL

-3 Wins

-13.20 MPG

-0.29 Off.

+1.08 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$15.0M

-$8.2M

$2.5M

($185.8M)

($186.3M)

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

Outgoing Cap

(Trades)

$100,384,821

Incoming Cap

(Trades)

$71,872,670

Allowable Incoming Cap

$100,384,821

Cap Difference

- $28,512,151

Standard Contracts

15 Salary Matching

Incoming < $100.3M x 1 + $0

You are under the allowable incoming amount by $28,512,151

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.

Suns swap kd/book for zion/lamelo. get under apron and a pick. In theory these 2 fit better, are cheaper, and younger

2032 heat pick that i can't include goes to pels. It is free to trade after the draft

So 4 picks and clean money to pels

Heat give up 3 picks and filler for kd. give or take since im getting them their 2027 back to free up the rest. This assumes heat makes playoffs