s/suns - Modern nash/barkley combo to phoenix offseason

s/suns ⬤

Posted by

u/DeadGuyKawhi

7 months ago

⬤ 7mth

Modern nash/barkley combo to phoenix offseason

This trade was created for the 2024-2025 season.

FAILED

Hawks

+1 player ($49.2m),

Cap Impact + $6.1M

Devin Booker

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

$49.2M

6yrs

+ 0 Wins

+1.21 MPG

+0.06 Off.

-0.90 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$3.1M

$2.1M

$12.9M

($173.9M)

($175.9M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$43,031,940

Incoming Cap

(Trades)

$49,205,800

Allowable Incoming Cap

$54,039,925

Cap Difference

+ $6,173,860

Standard Contracts

14 Salary Matching

Incoming < $43.0M x 1.25 + $250K

You are under the allowable incoming amount by $4,834,125

Suns

+2 players ($79.8m) +2 picks,

Cap Impact - $20.6M

Trae Young

PG, 6' 1", 1.31 LEBRON
Primary Ball Handler

$43.0M

3yrs

Zion Williamson

PF, 6' 6", 1.49 LEBRON
Shot Creator

$36.7M

4yrs

2025 - Round 1

via SAC

#13

2029 - Round 1

-2 Wins

-9.16 MPG

+0.49 Off.

+1.15 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$22.9M

-$16.1M

-$5.3M

($193.7M)

($194.2M)

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

Outgoing Cap

(Trades)

$100,384,821

Incoming Cap

(Trades)

$79,757,610

Allowable Incoming Cap

$100,384,821

Cap Difference

- $20,627,211

Standard Contracts

15 Salary Matching

Incoming < $100.3M x 1 + $0

You are under the allowable incoming amount by $20,627,211

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

NOP or MIL swap rights

+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) +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.

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.

2032 heat pick to pels also