s/suns - Nembhard version

s/suns ⬤

Posted by

u/TheArmchairGM

1 week ago

⬤ 8d

Nembhard version

This trade was created for the 2024-2025 season.

FAILED

Pacers

+2 players ($15.6m) +2 picks,

Cap Impact + $18.6M

Grayson Allen

SG, 6' 4", -0.04 LEBRON
Movement Shooter

$15.6M

4yrs

Nick Richards

C, 0.1 LEBRON
Roll + Cut Big

$5.0M

2yrs

2026 - Round 1

WAS holds rights to swap

2030 - Round 1

WAS holds rights to swap

+2 Wins

+18.78 MPG

+0.23 Off.

+0.86 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$17.5M

-$12.6M

-$1.8M

($188.3M)

($190.7M)

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

Team is hard-capped at the 2nd Apron

Outgoing Cap

(Trades)

$2,019,699

Incoming Cap

(Trades)

$15,625,000

Allowable Incoming Cap

$2,019,699

ETPE's Used

(NTMLE, RME, BAE)

$5,000,000

Cap Difference

+ $13,605,301

Standard Contracts

15 Salary Matching

Incoming < $2.0M x 1 + $0

You are over the allowable incoming amount by $13,605,301

Recently Traded

Nick Richards 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 Mar 15, 2025.

Hard Cap

This trade would result in the Pacers crossing the tax apron of ($188.9M) while hardcapped at the 2nd apron. Therefore this trade is not possible. Remove $1.8M of incoming value to remain below the hard cap.

Hard Cap Reasons

Sent out cash in a trade.

Financial

Pacers are unable to complete this trade. Since they are now an over second 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 $2.0M in salary based on the amount they are sending out.

Cut $13.6M from the Pacers incoming trade value to make this trade successful for the Pacers.

76ers

+1 player ($50.2m),

Cap Impact + $998K

Bradley Beal

SG, 6' 4", -1.04 LEBRON
No Trade Clause | Primary Ball Handler

$50.2M

3yrs

-1 Wins

+0.47 MPG

-0.12 Off.

-1.01 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$1.5M

$8.8M

$19.6M

($169.2M)

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

Outgoing Cap

(Trades)

$49,205,800

Incoming Cap

(Trades)

$50,203,930

Allowable Incoming Cap

$61,757,250

Cap Difference

+ $998,130

Standard Contracts

13 Salary Matching

Incoming < $49.2M x 1.25 + $250K

You are under the allowable incoming amount by $11,553,320

Roster Compliance

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

No Trade Clause

Bradley Beal currently has a No-Trade clause which means he cannot be traded by the Suns unless he approves it.

Suns

+2 players ($49.2m) +1 pick,

Cap Impact - $19.6M

Paul George

SF, 6' 8", 0.09 LEBRON
Shot Creator

$49.2M

4yrs

Andrew Nembhard

SG, 6' 5", -1.03 LEBRON
Primary Ball Handler

$2.0M

4yrs

2031 - Round 1

Lottery Protected

-1 Wins

-19.25 MPG

-0.11 Off.

+0.15 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$23.9M

-$17.1M

-$6.3M

($194.7M)

($195.2M)

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

Outgoing Cap

(Trades)

$70,828,930

Incoming Cap

(Trades)

$49,205,800

Allowable Incoming Cap

$70,828,930

TPE's Used

(Traded Player Ex.)

$2,019,699

Cap Difference

- $21,623,130

Standard Contracts

14 Salary Matching

Incoming < $70.8M x 1 + $0

You are under the allowable incoming amount by $21,623,130

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 send 2032 unprotected to pacers. The 2026 they give also unlocks all their picks to be traded to make additional moves

76ers pick heavily protected with scaling protections to where it ends up a 2nd rounder

Nembhard/book/PG or Dunn/KD/Oso

Nembhard version

Pacers

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$17.5M

-$12.6M

-$1.8M

Outgoing Cap

$2,019,699

Incoming Cap

$15,625,000

Allowable Incoming Cap

$2,019,699

ETPE's Used

$5,000,000

Cap Difference

+ $13,605,301

Standard Contracts

15

Salary Matching

Incoming < $2.0M x 1 + $0

76ers

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$1.5M

$8.8M

$19.6M

Outgoing Cap

$49,205,800

Incoming Cap

$50,203,930

Allowable Incoming Cap

$61,757,250

Cap Difference

+ $998,130

Standard Contracts

13

Salary Matching

Incoming < $49.2M x 1.25 + $250K

Suns

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$23.9M

-$17.1M

-$6.3M

Outgoing Cap

$70,828,930

Incoming Cap

$49,205,800

Allowable Incoming Cap

$70,828,930

TPE's Used

$2,019,699

Cap Difference

- $21,623,130

Standard Contracts

14

Salary Matching

Incoming < $70.8M x 1 + $0

1

Like

0

Flames

0

Quotes