s/warriors - Hornets Push For Another Rebuild and Melo Wants Out

s/warriors ⬤

Posted by

u/RealTradeRumors

2 weeks ago

⬤ 16d

Hornets Push For Another Rebuild and Melo Wants Out

This trade was created for the 2024-2025 season.

FAILED

Warriors

+3 players ($6.8m),

Cap Impact + $3.1M

GG Jackson

PF, 6' 9", -0.78 LEBRON
Movement Shooter

$1.8M

3yrs

Roster Moves

Tre Mann

PG, 6' 3", -1.45 LEBRON
Sign & Trade | Primary Ball Handler

$4.9M

3yrs

Mark Williams

C, 2.45 LEBRON
Sign & Trade | Roll + Cut Big

$4.0M

4yrs

Notes

Sign-And-Trade Tre Mann for a 3 year contract worth $8.1M.
Incoming trade value of $4.9M
Outgoing trade value of $4.9M

2024 $4.9M • 2025 $1.6M • 2026 $1.6M

Sign-And-Trade Mark Williams for a 4 year contract worth $13.5M.
Incoming trade value of $4.0M
Outgoing trade value of $4.0M

2024 $4.0M • 2025 $6.2M • 2026 $1.5M • 2027 $1.5M

+ 0 Wins

+29.92 MPG

+3.00 Off.

-1.31 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

-$8.1M

-$1.8M

$8.9M

($178.9M)

($179.9M)

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

Team is hard-capped at the 1st Apron

Outgoing Cap

(Trades)

$7,695,126

Incoming Cap

(Trades)

$6,800,230

Allowable Incoming Cap

$7,695,126

ETPE's Used

(NTMLE, RME, BAE)

$4,094,280

Cap Difference

- $894,896

Standard Contracts

13 Salary Matching

Incoming < $7.6M x 1 + $0

You are under the allowable incoming amount by $894,896

Roster Compliance

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

Hard Cap

This trade would result in the Warriors crossing the tax apron of ($178.1M) while hardcapped at the 1st apron. Therefore this trade is not possible. Remove $1.8M of incoming value to remain below the hard cap.

Hard Cap Reasons

Took back more than 100% of Klay Thompson's outgoing salary in a trade for Hield and Anderson.. Acquired Buddy Hield from the 76ers via sign-and-trade.. Used more than taxpayer portion ($5,168,000.00) of their mid-level exception to sign De'Anthony Melton.

Hornets

+7 players ($43.4m) +3 picks,

Cap Impact - $8.5M

Brandon Clarke

PF, 6' 8", 0.35 LEBRON
Roll + Cut Big

$12.5M

3yrs

Reed Sheppard

PG, 6' 2", -1.3 LEBRON
Movement Shooter

$10.0M

4yrs

Amen Thompson

SF, 6' 7", 1.39 LEBRON
Contract Over | Roll + Cut Big

$9.2M

3yrs

Moses Moody

SG, 6' 5", -1.34 LEBRON
Poison Pill | Off Screen Shooter

$5.8M

4yrs

Zach Edey

C, 7' 4", 0.66 LEBRON
Post Scorer

$5.7M

4yrs

2027 - Round 1

via PHX

2029 - Round 1

Other team gets right to swap

DAL and / or PHX swap rights

2030 - Round 1

Top 3 Protected

Roster Moves

Taj Gibson

PF, 6' 9", -0.92 LEBRON
Dead Contract | Athletic Finisher

$3.3M

1yr

MINIMUM

Nick Smith Jr.

SG, 6' 2", -2.2 LEBRON
Dead Contract | Secondary Ball Handler

$2.5M

1yr

Notes

Waived Taj Gibson for $3.3M over 1 yr.

Waived Nick Smith Jr. for $2.5M over 1 yr.

+3 Wins

-10.49 MPG

-3.57 Off.

+4.08 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$3.5M

$10.3M

$21.1M

($167.3M)

($167.8M)

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)

$44,149,653

Incoming Cap

(Trades)

$48,431,617

Allowable Incoming Cap

$55,437,066

Cap Difference

+ $4,281,964

Standard Contracts

15 Salary Matching

Incoming < $44.1M x 1.25 + $250K

You are under the allowable incoming amount by $7,005,449

Poison Pill

Moses Moody is on a rookie contract and signed an extension that is to begin the following season. Therefore, he has what is known as a "poison pill" contract. He can no longer be traded for a player making equal money. Instead, his current salary is averaged along with the salaries he is to receive in his extension, and that average becomes his incoming salary for trade purposes. His outgoing value for the Warriors will be $5.8M while his incoming value for the receiving team will be $10.8M.

Contract Over

After the trade deadline, the team cannot trade Tre Mann since his contract is ending.

Contract Over

After the trade deadline, the team cannot trade Mark Williams since he has a team option next year which is worth $6.2M.

Rockets

+2 players ($35.1m),

Cap Impact - $6.4M

LaMelo Ball

PG, 6' 7", 1.39 LEBRON
Primary Ball Handler

$35.1M

5yrs

Roster Moves

Steven Adams

C, 6' 11", -0.45 LEBRON
Dead Contract | Roll + Cut Big

$12.6M

1yr

Notes

Waived Steven Adams for $12.6M over 1 yr.

-3 Wins

-56.18 MPG

+6.15 Off.

-3.00 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$9.4M

$15.1M

$25.9M

($161.3M)

($162.9M)

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)

$41,604,413

Incoming Cap

(Trades)

$35,147,000

Allowable Incoming Cap

$52,255,516

Cap Difference

- $6,457,413

Standard Contracts

12 Salary Matching

Incoming < $41.6M x 1.25 + $250K

You are under the allowable incoming amount by $17,108,516

Roster Compliance

Houston would have 12 standard contract players after the trade and would need to get to 14 to be in roster compliance.

Contract Over

After the trade deadline, the team cannot trade Amen Thompson since he has a team option next year which is worth $9.6M.

Grizzlies

+2 players ($22.3m) +1 pick,

Cap Impact + $3.9M

Dillon Brooks

SF, 6' 6", -1.41 LEBRON
Movement Shooter

$22.2M

3yrs

Trayce Jackson-Davis

PF, 6' 9", -0.14 LEBRON
Roll + Cut Big

$1.8M

3yrs

2031 - Round 1

Lottery Protected

-1 Wins

-6.36 MPG

-1.74 Off.

-0.04 Def.

Financial Breakdown

Tax Space

Apron Space

2nd Apron Space

$3.5M

$7.3M

$18.1M

($167.2M)

($170.7M)

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)

$20,148,737

Incoming Cap

(Trades)

$22,255,493

Allowable Incoming Cap

$27,648,737

ETPE's Used

(NTMLE, RME, BAE)

$1,891,857

Cap Difference

+ $2,106,756

Standard Contracts

14 Salary Matching

Incoming < $20.1M x $7.5M

You are under the allowable incoming amount by $5,393,244

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.