s/suns - Trade package (excluding picks)

s/suns ⬤

Posted by

u/andi

4 days ago

⬤ 4d

Trade package (excluding picks)

This trade was created for the 2024-2025 season.

FAILED

Pelicans

+2 players ($31.5m),

Cap Impact - $5.2M

Klay Thompson

SG, 6' 5", -0.44 LEBRON
Off Screen Shooter

$15.8M

3yrs

Grayson Allen

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

$15.6M

4yrs

+2 Wins

+24.07 MPG

-0.65 Off.

-1.25 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$5.4M

$11.3M

$22.1M

($165.3M)

($166.7M)

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)

$36,725,670

Incoming Cap

(Trades)

$31,498,016

Allowable Incoming Cap

$46,157,088

Cap Difference

- $5,227,654

Standard Contracts

15 Salary Matching

Incoming < $36.7M x 1.25 + $250K

You are under the allowable incoming amount by $14,659,072

Spurs

+1 player ($51.2m),

Cap Impact + $14.1M

Kevin Durant

SF, 6' 11", 0.93 LEBRON
Shot Creator

$51.1M

2yrs

+2 Wins

-15.04 MPG

+2.40 Off.

+1.48 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$4.9M

-$1.5M

$9.2M

($175.7M)

($179.6M)

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

Outgoing Cap

(Trades)

$37,000,000

Incoming Cap

(Trades)

$51,179,021

Allowable Incoming Cap

$37,000,000

Cap Difference

+ $14,179,021

Standard Contracts

13 Salary Matching

Incoming < $37.0M x 1 + $0

You are over the allowable incoming amount by $14,179,021

Roster Compliance

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

Financial

Spurs 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.

Spurs can only take back $37.0M in salary based on the amount they are sending out.

Cut $14.1M from the Spurs incoming trade value to make this trade successful for the Spurs.

Suns

+4 players ($96.5m),

Cap Impact - $22.9M

Domantas Sabonis

C, 6' 10", 2.17 LEBRON
Roll + Cut Big

$40.5M

4yrs

Zion Williamson

PF, 6' 6", 1.42 LEBRON
Shot Creator

$36.7M

4yrs

Harrison Barnes

PF, 6' 8", -1.85 LEBRON
Movement Shooter

$18.0M

2yrs

Roster Moves

Vasilije Micić

PG, 6' 5", -3.1 LEBRON
Dead Contract | Primary Ball Handler

$7.7M

1yr

Notes

Waived Vasilije Micić for over 1 yr.

+1 Wins

-37.40 MPG

+4.88 Off.

+1.44 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$20.6M

-$15.0M

-$4.3M

($191.4M)

($193.2M)

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

Outgoing Cap

(Trades)

$118,165,104

Incoming Cap

(Trades)

$95,225,670

Allowable Incoming Cap

$118,165,104

Cap Difference

- $22,939,434

Standard Contracts

13 Salary Matching

Incoming < $118.1M x 1 + $0

You are under the allowable incoming amount by $22,939,434

Roster Compliance

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

Financial

Suns are unable to complete this trade. Incoming player salary ($18.0M) is matched using multiple outgoing players. Since they are an over second apron team, they are not able to aggregate players in a trade. This means for example, that they cannot send out two players to acquire one with a similar salary to both.

Mavericks

+1 player ($20.5m),

Cap Impact + $3.1M

Keldon Johnson

SF, 6' 5", -1.1 LEBRON
Stationary Shooter

$19.0M

3yrs

-1 Wins

-3.88 MPG

-0.93 Off.

+0.28 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$7.5M

-$4.4M

$6.3M

($178.3M)

($182.5M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$15,873,016

Incoming Cap

(Trades)

$19,000,000

Allowable Incoming Cap

$15,873,016

Cap Difference

+ $3,126,984

Standard Contracts

14 Salary Matching

Incoming < $15.8M x 1 + $0

You are over the allowable incoming amount by $3,126,984

Hard Cap

This trade would result in the Mavericks crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $4.4M of incoming value to remain below the hard cap.

Hard Cap Reasons

Used more than taxpayer portion ($5,168,000.00) of their mid-level exception to sign Naji Marshall.. Acquired Klay Thompson from the Warriors via sign-and-trade.

Financial

Mavericks 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.

Mavericks can only take back $15.8M in salary based on the amount they are sending out.

Cut $3.1M from the Mavericks incoming trade value to make this trade successful for the Mavericks.

Kings

+2 players ($50.2m),

Cap Impact + $10.8M

Bradley Beal

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

$50.2M

3yrs

Oso Ighodaro

PF, 6' 10", -1.34 LEBRON
Athletic Finisher

$1.1M

4yrs

-4 Wins

+11.02 MPG

-3.93 Off.

-0.62 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$7.5M

-$2.4M

$8.3M

($178.3M)

($180.5M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$40,500,000

Incoming Cap

(Trades)

$50,203,930

Allowable Incoming Cap

$40,500,000

TPE's Used

(Traded Player Ex.)

$1,157,153

Cap Difference

+ $9,703,930

Standard Contracts

13 Salary Matching

Incoming < $40.5M x 1 + $0

You are over the allowable incoming amount by $9,703,930

Roster Compliance

Sacramento 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.

Hard Cap

This trade would result in the Kings crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $2.4M of incoming value to remain below the hard cap.

Hard Cap Reasons

Acquired DeMar DeRozan from the Bulls via sign-and-trade.

Financial

Kings 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.

Kings can only take back $40.5M in salary based on the amount they are sending out.

Cut $9.7M from the Kings incoming trade value to make this trade successful for the Kings.

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.