2026-27 The league's active season — trades, cap positions, and scenarios are computed against it.
New Orleans Pelicans

Give NOLA A Fresh Start — GM Grade

Share on X
B

AVC GM Grade

84/100

Selling mandate

Front-office assessment

Against the Selling mandate, asset management is the clearest gain, while competitive strength is the main cost. 4 material plausibility concerns also limit confidence in the result.

What the mandate rewards

This future-focused mandate can justify less present strength because the scenario converts it into a stronger asset base.

Positive takeaways

  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.
  • Timeline Alignment: The roster now fits the mandate's competitive window more closely.

Areas for improvement

  • Competitive Strength: The roster gives up some immediate on-court strength.
  • Improve transaction realism so the scenario is supportable against the frozen market evidence.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

4 material concerns

  • Trade

    Trade with CHA

    Unlikely
    Teams
    CHA
    Assets
    Brandon Miller, Sion James, Jordan Poole, Saddiq Bey, 2027 Rnd 2
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped.

  • Trade

    Trade with DET

    Unlikely
    Teams
    DET
    Assets
    John Collins, Isaiah Joe, Trey Murphy III, Micah Peavy, 2029 Rnd 1, 2032 Rnd 1
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped.

  • Trade

    Trade with MIL

    Unlikely
    Teams
    MIL
    Assets
    Kevin Porter Jr., Tyler Herro, Zion Williamson, 2033 Rnd 1, 2031 Rnd 1
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped.

  • Trade

    Trade with DAL

    Unlikely
    Teams
    DAL
    Assets
    Kyrie Irving, Dejounte Murray, Jordan Hawkins, 2032 Rnd 1
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped.

Pillar scores

See how the final roster changed across the six parts of the GM grade.

Competitive Strength
Declined · Δ -1.3
24.1

The roster gives up some immediate on-court strength. The clearest supporting decline is Starting Five. Competitive Strength moved -1.3 points from the inherited state.

Roster Construction
Improved · Δ +10.5
82.0

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Skill Coverage. Roster Construction moved +10.5 points from the inherited state.

Contract Health
Improved · Δ +2.1
70.9

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Contract Optionality. Contract Health moved +2.1 points from the inherited state.

Cap Flexibility
Improved · Δ +1.8
88.7

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Future Flexibility. Cap Flexibility moved +1.8 points from the inherited state.

Asset Management
Improved · Δ +27.4
92.7

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +27.4 points from the inherited state. Relevant recorded context: Trade with CHA: sent Jordan Poole (CHA) and Saddiq Bey (CHA); received Brandon Miller (CHA), Sion James (CHA), and 2027 Rnd 2 (CHA). Trade with DET: sent Trey Murphy III (DET) and Micah Peavy (DET); received John Collins (DET), Isaiah Joe (DET), 2029 Rnd 1 (DET), and 2032 Rnd 1 (DET).

Timeline Alignment
Improved · Δ +3.7
82.3

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Development Environment. Timeline Alignment moved +3.7 points from the inherited state.

Advanced details

Weights, metric calculations, supporting values, fallbacks, and progression methodology

For expert review

Score calculation

Each pillar score is multiplied by its mandate weight to produce the base score. Plausibility penalties and caps are then applied to produce the authoritative final grade.

Starting weighted score
70.9
Base score
83.7
Plausibility penalty
0.0
Final score
83.7

Scenario Progression

not applicable

Product v0 treats this mandate as not applicable with a neutral multiplier.

Canonical Final GM Grade

83.7

Authoritative score

No Progression adjustment is applied.

Selling is not applicable to product-v0 scenario progression; its multiplier is exactly 1.0.

The multiplier remains 1.0; the canonical Final GM Grade remains authoritative.

The state comparison neutralizes Asset Exchange Value (AEV) to 50 and excludes transaction plausibility on both sides. AEV and plausibility still remain part of the canonical Final GM Grade where applicable.

Pillar and metric calculations

Expand a pillar and metric to inspect its frozen calculation inputs.

Competitive Strength
5% overall weight · starting 25.5
24.1

Competitive Strength combines four frozen-rotation metrics; Rotation Quality is strongest at 31.809397035529177, while Starting Five Quality is weakest at 13.141946656779595.

Star Power
30% pillar weight
27.1

The top three Star Power contributions come from Brandon Miller, Kevin Porter Jr., Isaiah Joe.

Inputs
Benchmark
-0.5, -0.4, -0.1, 0.5, 0.9, 1.2, 1.2, 1.5, 1.9, 2.2, 2.2, 2.2, 2.4, 2.5, 2.5, 2.9, 3.1, 3.2, 3.5, 3.6, 3.7, 4.0, 4.2, 4.2, 4.3, 4.7, 4.8, 5.8, 5.8, 7.3
Eligible Player Count
13
Raw
1.9
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 3.5, Assigned Minutes: 22, Contribution: 2.6, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Replacement?: false, Role Factor: 0.7, Adjusted Epm: 1.5, Assigned Minutes: 22, Contribution: 1.1, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Replacement?: false, Role Factor: 0.7, Adjusted Epm: 1.3, Assigned Minutes: 22, Contribution: 1.0, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Role Factor: 0.7
Starting Five
25% pillar weight
13.1

Starting Five Quality combines equal contributions from Derik Queen, Brandon Miller, John Collins, Isaiah Joe, Jeremiah Fears.

Inputs
Benchmark
-8.7, -7.3, -4.2, -1.0, -0.7, -0.6, -0.5, 0.0, 0.7, 1.9, 5.1, 5.8, 6.0, 6.4, 6.5, 7.0, 7.2, 7.2, 7.7, 9.0, 9.7, 9.9, 11.4, 11.5, 12.2, 12.2, 12.5, 13.2, 13.4, 22.3
Designated Starter Count
5
Raw
-0.8
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: -2.8, Assigned Minutes: 20, Contribution: -2.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Role Factor: 0.7, Adjusted Epm: 3.5, Assigned Minutes: 22, Contribution: 2.7, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Replacement?: false, Role Factor: 0.8, Adjusted Epm: -0.7, Assigned Minutes: 22, Contribution: -0.5, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Replacement?: false, Role Factor: 0.8, Adjusted Epm: 1.3, Assigned Minutes: 22, Contribution: 1.1, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Role Factor: 0.8, Adjusted Epm: -2.6, Assigned Minutes: 22, Contribution: -2.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Role Factor: 0.8
Rotation Quality
30% pillar weight
31.8

Rotation Quality averages fatigue-adjusted impact across 13 rotation players and 240 assigned minutes.

Inputs
Assigned Minutes
240
Benchmark
-1.9, -1.7, -1.0, -1.0, -0.9, -0.8, -0.8, -0.7, -0.7, -0.7, 0.3, 0.3, 0.6, 0.6, 0.8, 0.8, 0.9, 0.9, 1.0, 1.1, 1.3, 1.3, 1.3, 1.4, 1.4, 1.5, 1.6, 1.7, 2.3, 2.8
Denominator Minutes
240
Effective Minutes
240.0
Raw
-0.4
Supporting values
Contributions
Adjusted Epm: -2.8, Assigned Minutes: 20, Contribution: -55.6, Effective Minutes: 20.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 20, Contribution: -30.0, Effective Minutes: 20.0, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Replacement?: false, Adjusted Epm: 0.1, Assigned Minutes: 10, Contribution: 1.4, Effective Minutes: 10.0, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Replacement?: false, Adjusted Epm: 3.5, Assigned Minutes: 22, Contribution: 76.6, Effective Minutes: 22.0, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Replacement?: false, Adjusted Epm: -1.8, Assigned Minutes: 18, Contribution: -32.0, Effective Minutes: 18.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Replacement?: false, Adjusted Epm: -0.7, Assigned Minutes: 22, Contribution: -15.2, Effective Minutes: 22.0, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Replacement?: false, Adjusted Epm: 1.3, Assigned Minutes: 22, Contribution: 29.5, Effective Minutes: 22.0, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Adjusted Epm: 1.1, Assigned Minutes: 14, Contribution: 16.0, Effective Minutes: 14.0, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Replacement?: false, Adjusted Epm: -2.9, Assigned Minutes: 6, Contribution: -17.3, Effective Minutes: 6.0, Name: Nicolas Batum, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Replacement?: false, Adjusted Epm: -1.6, Assigned Minutes: 20, Contribution: -32.2, Effective Minutes: 20.0, Name: Sion James, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Replacement?: false, Adjusted Epm: -2.6, Assigned Minutes: 22, Contribution: -57.0, Effective Minutes: 22.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Epm: -1.1, Assigned Minutes: 22, Contribution: -24.0, Effective Minutes: 22.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 22, Contribution: 32.3, Effective Minutes: 22.0, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Replacement?: false
Fallback: Kyrie Irving's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
21.1

Two-Way Balance weights the weaker offense side at 70% across 240 assigned rotation minutes.

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
-0.1
Rotation Oepm
-0.4
Supporting values
Contributions
Adjusted Depm: -1.1, Adjusted Oepm: -1.7, Assigned Minutes: 20, Defensive Contribution: -22.2, Effective Minutes: 20.0, Name: Derik Queen, Offensive Contribution: -33.4, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 20, Defensive Contribution: -15.0, Effective Minutes: 20.0, Name: Kyrie Irving, Offensive Contribution: -15.0, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Replacement?: false, Adjusted Depm: 0.3, Adjusted Oepm: -0.1, Assigned Minutes: 10, Defensive Contribution: 2.6, Effective Minutes: 10.0, Name: Pelle Larsson, Offensive Contribution: -1.2, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: 2.5, Assigned Minutes: 22, Defensive Contribution: 22.2, Effective Minutes: 22.0, Name: Brandon Miller, Offensive Contribution: 54.3, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Replacement?: false, Adjusted Depm: -2.1, Adjusted Oepm: 0.3, Assigned Minutes: 18, Defensive Contribution: -37.6, Effective Minutes: 18.0, Name: Bobby Portis, Offensive Contribution: 5.8, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: -0.2, Assigned Minutes: 22, Defensive Contribution: -10.6, Effective Minutes: 22.0, Name: John Collins, Offensive Contribution: -4.6, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: 1.6, Assigned Minutes: 22, Defensive Contribution: -6.8, Effective Minutes: 22.0, Name: Isaiah Joe, Offensive Contribution: 36.3, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Adjusted Depm: 2.1, Adjusted Oepm: -1.0, Assigned Minutes: 14, Defensive Contribution: 29.7, Effective Minutes: 14.0, Name: Jaylin Williams, Offensive Contribution: -13.7, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Replacement?: false, Adjusted Depm: -0.7, Adjusted Oepm: -2.2, Assigned Minutes: 6, Defensive Contribution: -4.0, Effective Minutes: 6.0, Name: Nicolas Batum, Offensive Contribution: -13.4, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Replacement?: false, Adjusted Depm: 0.6, Adjusted Oepm: -2.2, Assigned Minutes: 20, Defensive Contribution: 12.2, Effective Minutes: 20.0, Name: Sion James, Offensive Contribution: -44.4, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Replacement?: false, Adjusted Depm: -1.2, Adjusted Oepm: -1.4, Assigned Minutes: 22, Defensive Contribution: -25.5, Effective Minutes: 22.0, Name: Jeremiah Fears, Offensive Contribution: -31.5, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Depm: 0.7, Adjusted Oepm: -1.8, Assigned Minutes: 22, Defensive Contribution: 15.6, Effective Minutes: 22.0, Name: Yves Missi, Offensive Contribution: -39.6, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: 0.5, Assigned Minutes: 22, Defensive Contribution: 22.0, Effective Minutes: 22.0, Name: Kevin Porter Jr., Offensive Contribution: 10.3, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Replacement?: false
Defensive Strength
34.0
Offensive Strength
15.6
Fallback: Kyrie Irving's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
5% overall weight · starting 71.5
82.0

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 53.265726787282674.

Roster Completeness
15% pillar weight
100.0

Roster Completeness scores 15 standard contracts and 2 of 3 available two-way slots.

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
3
Minimum Standard Roster
14
Standard Count
15
Two Way Count
2
Supporting values
Standard Roster Score
100.0
Two Way Bonus
3.3
Position Coverage
25% pillar weight
100.0

Position Coverage gives 70% weight to the five-position average and 30% to the weakest listed position.

Inputs
Average Position Score
100.0
Coverage Units
C: 3.6, Pf: 2.0, Pg: 1.0, Sf: 3.0, Sg: 4.0
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Kyrie Irving has no season-minutes sample, so no PG coverage credit was invented.
Fallback: Jaron Pierre Jr. has no season-minutes sample, so no SG coverage credit was invented.
Skill Coverage
35% pillar weight
53.3

Skill Coverage gives 70% weight to the five-skill average and 30% to the weakest roster-wide capability.

Inputs
Average Skill Score
58.1
Ranked Player Indexes
Defense: 88.9, 78.4, 76.9, 65.8, Playmaking: 89.7, 77.0, Rebounding: 88.5, 86.9, 85.4, Rim Protection: 93.4, 83.2, Shooting: 91.6, 78.2, 76.3, 74.9, 70.7
Team Raw Scores
Defense: 79.9, Playmaking: 85.2, Rebounding: 87.4, Rim Protection: 90.3, Shooting: 80.6
Weakest Skill Score
42.0
Supporting values
Defense
43.4
Playmaking
42.0
Rebounding
47.1
Rim Protection
72.8
Shooting
85.3
Functional Depth
25% pillar weight
93.5

Functional Depth combines position depth (35%), skill redundancy (40%), and skill concentration (25%) across the entire roster.

Inputs
Position Depth
Average Score: 84.1, Scores: C: 85.3, Pf: 85.3, Pg: 100.0, Sf: 75.0, Sg: 75.0, Units: C: 4.3, Pf: 4.3, Pg: 2.4, Sf: 5.1, Sg: 5.4, Weakest Score: 75.0
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.3, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 100.0, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Units: Defense: 5.0, Playmaking: 6.0, Rebounding: 5.5, Rim Protection: 5.5, Shooting: 7.0, Weakest Score: 100.0
Supporting values
Position Depth
81.4
Skill Concentration
100.0
Skill Redundancy
100.0
Fallback: Kyrie Irving has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Jaron Pierre Jr. has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 68.8
70.9

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.21014529142872, while Contract Value is weakest at 55.114278988438535.

Contract Value
35% pillar weight
55.1

Contract Value compares confidence-adjusted market salary with actual salary across 17 active contracts, weighted by discounted remaining salary.

Inputs
Active Contract Count
17
Discounted Remaining Salary
311728002.7
Supporting values
Best Contracts
Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Salary Weight: 0.0, Score: 77.9, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Salary Weight: 0.0, Score: 76.2, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 75.0
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 77666187.8, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Projected Deficit: 3292810, Projected Surplus: 0, Salary Weight: 0.2, Score: 48.0, Seasons: Adjusted Expected: 38114405, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 34901693, Salary: 39491282, Score: 48.3, Season: 2026-27, Surplus: -1376877, Valuation Method: expected_salary, Adjusted Expected: 40500629, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 35320513, Salary: 42416562, Score: 47.7, Season: 2027-28, Surplus: -1915933, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 33000000, Name: Tyler Herro, Player Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Projected Deficit: 1908912, Projected Surplus: 0, Salary Weight: 0.1, Score: 47.1, Seasons: Adjusted Expected: 31091088, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26636959, Salary: 33000000, Score: 47.1, Season: 2026-27, Surplus: -1908912, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 45900000, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Projected Deficit: 0, Projected Surplus: 1568626, Salary Weight: 0.1, Score: 51.4, Seasons: Adjusted Expected: 17239030, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17796766, Salary: 17000000, Score: 50.7, Season: 2026-27, Surplus: 239030, Valuation Method: expected_salary, Adjusted Expected: 17537070, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18989149, Salary: 17000000, Score: 51.5, Season: 2027-28, Surplus: 537070, Valuation Method: expected_salary, Adjusted Expected: 17792526, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20261422, Salary: 17000000, Score: 52.2, Season: 2028-29, Surplus: 792526, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 15104626.0, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Projected Deficit: 0, Projected Surplus: 6508070, Salary Weight: 0.0, Score: 65.1, Seasons: Adjusted Expected: 21612696, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 36798192, Salary: 15104626, Score: 65.1, Season: 2026-27, Surplus: 6508070, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 28558780.6, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Projected Deficit: 301825, Projected Surplus: 203044, Salary Weight: 0.1, Score: 49.9, Seasons: Adjusted Expected: 14724458, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 14859820, Salary: 14521414, Score: 50.7, Season: 2026-27, Surplus: 203044, Valuation Method: expected_salary, Adjusted Expected: 15295249, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15038138, Salary: 15597074, Score: 49.0, Season: 2027-28, Surplus: -301825, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 21513711.4, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Projected Deficit: 2390492, Projected Surplus: 0, Salary Weight: 0.1, Score: 44.7, Seasons: Adjusted Expected: 9968125, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6806737, Salary: 11323006, Score: 44.0, Season: 2026-27, Surplus: -1354881, Valuation Method: expected_salary, Adjusted Expected: 10287395, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7487411, Salary: 11323006, Score: 45.4, Season: 2027-28, Surplus: -1035611, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 23745315.2, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 7896240, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8271960, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 10505389, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 14771831.2, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Projected Deficit: 10073, Projected Surplus: 199943, Salary Weight: 0.0, Score: 50.6, Seasons: Adjusted Expected: 7764575, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7741072, Salary: 7774648, Score: 49.9, Season: 2026-27, Surplus: -10073, Valuation Method: expected_salary, Adjusted Expected: 7974591, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8515179, Salary: 7774648, Score: 51.3, Season: 2027-28, Surplus: 199943, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 17008870.4, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5416080, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5673840, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8107918, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 5390700, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Projected Deficit: 0, Projected Surplus: 6822414, Salary Weight: 0.0, Score: 77.9, Seasons: Adjusted Expected: 12213114, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 28132081, Salary: 5390700, Score: 77.9, Season: 2026-27, Surplus: 6822414, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 7539848.5, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Deficit: 0, Projected Surplus: 1254318, Salary Weight: 0.0, Score: 56.9, Seasons: Adjusted Expected: 4553780, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6134031, Salary: 3876529, Score: 57.4, Season: 2026-27, Surplus: 677251, Valuation Method: expected_salary, Adjusted Expected: 4647422, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6207639, Salary: 4070355, Score: 56.2, Season: 2027-28, Surplus: 577067, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Discounted Remaining Salary: 8549004.3, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 3512760, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5595827, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Nicolas Batum, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Projected Deficit: 0, Projected Surplus: 1645820, Salary Weight: 0.0, Score: 70.1, Seasons: Adjusted Expected: 4097953, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7938198, Salary: 2452133, Score: 70.1, Season: 2026-27, Surplus: 1645820, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 6872959.3, Name: Sion James, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Projected Deficit: 0, Projected Surplus: 3868495, Salary Weight: 0.0, Score: 66.8, Seasons: Adjusted Expected: 3687221, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 6664860, Salary: 2411090, Score: 67.3, Season: 2026-27, Surplus: 1276131, Valuation Method: expected_salary, Adjusted Expected: 3823371, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 7331346, Salary: 2525901, Score: 67.0, Season: 2027-28, Surplus: 1297470, Valuation Method: expected_salary, Adjusted Expected: 4030592, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 8064481, Salary: 2735698, Score: 66.1, Season: 2028-29, Surplus: 1294894, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 2296271.0, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Projected Deficit: 0, Projected Surplus: 2534371, Salary Weight: 0.0, Score: 76.2, Seasons: Adjusted Expected: 4830642, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 10744174, Salary: 2296271, Score: 76.2, Season: 2026-27, Surplus: 2534371, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit
7904112
Total Projected Surplus
24605101
Worst Contracts
Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Salary Weight: 0.1, Score: 44.7, Name: Tyler Herro, Player Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Salary Weight: 0.1, Score: 47.1, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Salary Weight: 0.2, Score: 48.0
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
99.2

Long-Term Risk measures 2217758.0 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs
Active Contract Count
17
Evaluated Seasons
2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden
0.0
Projected Cap Denominator
842341500
Supporting values
At Risk Dollars
2217758.0
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 1915933.0, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Projected Overpayment: 1915933, Score: —, Seasons: Adjusted Expected: 40500629, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1915933.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1915933, Salary: 42416562, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Tyler Herro, Player Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 0.0, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 17537070, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 17000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 17792526, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 17000000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 301825.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Projected Overpayment: 301825, Score: —, Seasons: Adjusted Expected: 15295249, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 301825.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 301825, Salary: 15597074, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Projected Overpayment: 1035611, Score: —, Seasons: Adjusted Expected: 10287395, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 1035611, Salary: 11323006, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8271960, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 10505389, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 7974591, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 7774648, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5673840, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8107918, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 4647422, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 4070355, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Exposure: 0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5595827, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Nicolas Batum, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Exposure: 0.0, Name: Sion James, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3823371, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 4030592, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season
Exposure: 2217758.0, Season: 2027-28
Seasons
2027-28: 2217758.0, 2028-29: 0.0, 2029-30: 0, 2030-31: 0
Top Exposure Players
Exposure: 1915933.0, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Projected Overpayment: 1915933, Exposure: 301825.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Projected Overpayment: 301825
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.
Contract Mobility
20% pillar weight
63.6

Contract Mobility blends marketability, salary-matching utility, term, and stored trade restrictions across 17 active contracts, including the least-mobile 25% of guaranteed remaining salary.

Inputs
Active Contract Count
17
Current Season
2026-27
Discounted Remaining Salary
311728002.7
Guaranteed Remaining Salary
235138164.0
Low Mobility Exposure
55.4
Salary Cap
165000000
Weighted Mobility Average
67.2
Supporting values
Least Movable
Marketability: 48.0, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Restriction Modifier: 0.9, Salary Utility: 80.0, Salary Weight: 0.2, Score: 55.4, Term Utility: 85.0, Marketability: 49.9, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Restriction Modifier: 0.9, Salary Utility: 100.0, Salary Weight: 0.1, Score: 60.9, Term Utility: 85.0, Marketability: 50.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0
Most Movable
Marketability: 77.9, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 84.3, Term Utility: 100.0, Marketability: 75.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0
Players
Discounted Remaining Salary: 77666187.8, Guaranteed Remaining Salary: 81907844.0, Guaranteed Years Remaining: 2, Marketability: 48.0, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 80.0, Salary Weight: 0.2, Score: 55.4, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 33000000, Guaranteed Remaining Salary: 33000000, Guaranteed Years Remaining: 1, Marketability: 47.1, Name: Tyler Herro, Player Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.1, Score: 63.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 45900000, Guaranteed Remaining Salary: 17000000, Guaranteed Years Remaining: 1, Marketability: 51.4, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 70.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 15104626.0, Guaranteed Remaining Salary: 15104626.0, Guaranteed Years Remaining: 1, Marketability: 65.1, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.0, Score: 79.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 28558780.6, Guaranteed Remaining Salary: 30118488.0, Guaranteed Years Remaining: 2, Marketability: 49.9, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 100.0, Salary Weight: 0.1, Score: 60.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 21513711.4, Guaranteed Remaining Salary: 11323006.0, Guaranteed Years Remaining: 1, Marketability: 44.7, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 64.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 23745315.2, Guaranteed Remaining Salary: 7896240.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 14771831.2, Guaranteed Remaining Salary: 7774648.0, Guaranteed Years Remaining: 1, Marketability: 50.6, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 67.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 17008870.4, Guaranteed Remaining Salary: 5416080.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5390700, Guaranteed Remaining Salary: 5390700, Guaranteed Years Remaining: 1, Marketability: 77.9, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 84.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 7539848.5, Guaranteed Remaining Salary: 7946884.0, Guaranteed Years Remaining: 2, Marketability: 56.9, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 69.4, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 8549004.3, Guaranteed Remaining Salary: 3512760.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 70.1, Name: Nicolas Batum, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6872959.3, Guaranteed Remaining Salary: 4936991.0, Guaranteed Years Remaining: 2, Marketability: 66.8, Name: Sion James, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 70.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 2296271.0, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 76.2, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 78.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false
Salary Below 40
0
Useful Mid Sized Contracts
10
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
60.7

Contract Optionality scores future team control across 17 active contracts, weighted by future salary within each contract and discounted remaining salary across the roster.

Inputs
Active Contract Count
17
Current Season
2026-27
Discounted Remaining Salary
311728002.7
Supporting values
Expiring Contract Count
7
Least Optional
Expiring?: false, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Salary Weight: 0.2, Score: 20.0, Expiring?: false, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Salary Weight: 0.1, Score: 20.0, Expiring?: true, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0, Expiring?: false, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Salary Weight: 0.0, Score: 100.0
Players
Discounted Remaining Salary: 77666187.8, Expiring?: false, Name: Kyrie Irving, Player Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Salary Weight: 0.2, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 42416562, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 33000000, Expiring?: true, Name: Tyler Herro, Player Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 45900000, Expiring?: false, Name: John Collins, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Salary Weight: 0.1, Score: 95.0, Seasons: Guaranteed Pct: —, Salary: 17000000, Score: 95.0, Season: 2027-28, Status: non_guaranteed, Guaranteed Pct: —, Salary: 17000000, Score: 95.0, Season: 2028-29, Status: non_guaranteed, Discounted Remaining Salary: 15104626.0, Expiring?: true, Name: Brandon Miller, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 28558780.6, Expiring?: false, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 15597074, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 21513711.4, Expiring?: false, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 11323006, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 23745315.2, Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8271960, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 10505389, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 14771831.2, Expiring?: false, Name: Jaylin Williams, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 7774648, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 17008870.4, Expiring?: false, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5673840, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 8107918, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 5390700, Expiring?: true, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 7539848.5, Expiring?: false, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 4070355, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 8549004.3, Expiring?: false, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5595827, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Nicolas Batum, Player Id: 787f613e-ba05-4fbd-be91-9a51e64a39cc, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 6872959.3, Expiring?: false, Name: Sion James, Player Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Salary Weight: 0.0, Score: 76.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 2296271.0, Expiring?: true, Name: Pelle Larsson, Player Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Salary Weight: 0.0, Score: 50.0, Seasons:
Cap Flexibility
20% overall weight · starting 86.9
88.7

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 60.0.

Current Cap Position
20% pillar weight
60.0

Current Cap Position scores the over-cap, below-tax zone using its engine-calculated threshold cushion relative to the season's salary cap.

Inputs
Salary Cap
165000000
Supporting values
Cap Room
0
Financial Zone
over_cap_below_tax
First Apron Cushion
37533221
Second Apron Cushion
50533221
Second Apron Excess
0
Tax Cushion
32051686
Tax Apron Exposure
30% pillar weight
100.0

Tax & Apron Exposure scores the over-cap, below-tax zone using the projected engine tax bill and recorded repeater assumption.

Inputs
Financial Zone
over_cap_below_tax
Projected Tax Bill
0
Salary Cap
165000000
Tax Bill Ratio
0.0
Supporting values
First Apron Cushion
37533221
Repeater
Source: default, Value: false
Second Apron Cushion
50533221
Tax Cushion
32051686
Taxpayer
false
Future Flexibility
30% pillar weight
100.0

Future Flexibility scores unavoidable commitments and dead money over the next three cap-state seasons, weighted 50/30/20.

Inputs
Future Season Count
3
Supporting values
Seasons
Commitment Ratio: 0.4, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 64609892, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
83.4

Transaction Flexibility combines the cap state's usable signing, trade, trade-exception, and roster pathways at AVC's 30/40/20/10 weights.

Inputs
As Of Date
2026-08-08
Largest Usable Signing Mechanism
Amount: 15139000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 15139000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
75.0
Signing Tools
100.0
Trade Exception Capacity
29.7
Trade Tools
100.0
Asset Management
40% overall weight · starting 65.3
92.7

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Asset Optionality is strongest at 95.19999999999999, while Pick Quality is weakest at 91.40344827586206.

Draft Capital Value
47% pillar weight
91.9

Draft Capital Value percentiles 535.6069867190864 total DAV across 18 controlled assets against the frozen league inventory.

Inputs
Asset Count
18
Benchmark
113.7, 149.6, 150.2, 156.9, 184.6, 206.1, 217.1, 219.4, 226.9, 230.2, 249.7, 263.1, 266.9, 322.5, 328.3, 351.7, 353.8, 367.9, 377.6, 382.8, 397.1, 404.8, 411.6, 425.8, 472.3, 480.8, 489.2, 559.2, 581.0, 695.3
Total Dav
535.6
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: 0.0, Dav: 9.7, Incoming Rollover From: , Inventory Dav: 9.7, Inventory Std Error: 0.0, Inventory Variance: 3.5, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 2, Seed: 2297423177625421969, 9470492207740749039, 7045785690555356103, Std Error: 0.0, Swap Group Id: 34f5dbdb-9641-4815-9ce8-3b3779598fb5, Swap Note: Of OKC/HOU/IND/MIA 2nds: PHI most, NOP 2nd, NYK 3rd; SAS more favorable of own vs least; MIA least of five [OKC-PHI 2/4/2026; NOP-NYK 2/5/2026], Variance: 3.5, Year: 2027, Baseline Dav: —, Dav: 13.3, Incoming Rollover From: , Inventory Dav: 13.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: fd5e64d4-53b3-4161-ad73-400ca042c7d1, Pick Id: 4af34e37-691a-47f1-96b1-26e55c87e346, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 36.5, Incoming Rollover From: , Inventory Dav: 36.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 04c9d032-5723-454e-9360-06fec9689606, Pick Id: 279367d1-84a5-4985-a658-58a0e36d36ce, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 46.3, Incoming Rollover From: , Inventory Dav: 46.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 41.3, Incoming Rollover From: , Inventory Dav: 41.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: 8.4, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 6.5, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 406fa946-a557-4366-9ebe-a1b3b7975b09, Swap Note: ORL may swap its 2030 2nd for New Orleans' [New Orleans-Orlando 6/27/2024], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 37.3, Incoming Rollover From: , Inventory Dav: 37.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 37.7, Incoming Rollover From: , Inventory Dav: 37.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: a4c2c5c6-6612-478a-99bd-dee01f7ab3d1, Pick Id: 4eb79fe6-8a68-48fd-a50f-d4f4a02f3d02, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 7.4, Incoming Rollover From: , Inventory Dav: 7.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 072b4804-bfc2-410e-8d4d-26221020f7ad, Part Id: 0df80149-2eed-4119-862b-bde7eea104cd, Pick Id: c0838e01-f003-4074-812d-8d7f23054911, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 33.9, Incoming Rollover From: , Inventory Dav: 33.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 32.0, Incoming Rollover From: , Inventory Dav: 32.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 90307701-8b73-45d9-b618-4be094bb3cdf, Pick Id: 735e289a-9e06-4614-902b-f2413fc4b4ef, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 34.4, Incoming Rollover From: , Inventory Dav: 34.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e, Part Id: a3f074c0-5ca7-4295-9f38-a76aaac5c780, Pick Id: 1ee55b86-6999-4e67-8282-975a58f4be3a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.9, Incoming Rollover From: , Inventory Dav: 6.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 1064c796-b8bc-4cf2-9435-7739c16daf4a, Pick Id: db6b3a2a-537c-4aed-887f-70bdea17a4df, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.0, Incoming Rollover From: , Inventory Dav: 30.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 31.0, Incoming Rollover From: , Inventory Dav: 31.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.3, Incoming Rollover From: , Inventory Dav: 6.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: b3e9b142-06c4-46f6-9053-d947c43b530f, Pick Id: 3296e3b5-7211-4f41-bb93-e9efb3e8bd21, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
072b4804-bfc2-410e-8d4d-26221020f7ad: 7.4, 71d3586f-3539-43b2-a17d-c24d858b98cd: 68.5, 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e: 34.4, 9ef3c54b-7735-4b79-9054-a7a2af819f9c: 256.0, C9cdbaa8-4ab4-42ed-a380-c2d30ee2058c: 30.0, Cd1ba595-02f2-42e8-9488-8bf2090e6a18: 37.7, E3ab46f8-6cc3-4c34-b974-5f2c63f42707: 13.3, Swap Pool: 88.3
By Year
2027: 95.1, 2028: 53.0, 2029: 82.9, 2030: 47.7, 2031: 82.3, 2032: 107.3, 2033: 67.3
First Round Dav
485.5
Second Round Dav
50.1
Swap Dav
19.8
Pick Quality
27% pillar weight
91.4

Pick Quality combines frozen-league percentiles for the best asset and top three with 3.1499999999999995 Premium Asset Units.

Inputs
Best Asset Raw
72.1
Premium Asset Units
3.1
Top Three Raw
61.2
Supporting values
Best Asset
Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027
Best Asset Quality
96.6
Premium Asset Inventory
91.5
Top Three Assets
Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 46.3, Incoming Rollover From: , Inventory Dav: 46.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
86.2
Asset Optionality
27% pillar weight
95.2

Asset Optionality combines 8 immediately tradable firsts, 6 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
6
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 243ea144-d27b-4883-98f7-93ffb6d1c0ec, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: 3d7aab14-e5d4-4988-bf19-0382b4dda7df, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: f0eaa5d1-b092-4c25-b07f-cd62a47b8a28, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: c2bcd013-3a61-40f7-8654-11199a776bc5, Kind: swap_owed, Pick Id: 2abc5f2d-9017-4eab-b6b3-962c06706aed, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: 2d1da5e6-35f3-45aa-a954-ef7226b1ef02, c2bcd013-3a61-40f7-8654-11199a776bc5, Kind: owed, Pick Id: 729719f0-b81b-4475-8f2e-7144cd9b1ac3, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Owed First Years: , Owed Second Years: 2027, 2028, 2029, 2031, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity
8
Supporting values
Calendar Flexibility
92.0
Capacity
Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 04c9d032-5723-454e-9360-06fec9689606, Pick Id: 279367d1-84a5-4985-a658-58a0e36d36ce, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: a4c2c5c6-6612-478a-99bd-dee01f7ab3d1, Pick Id: 4eb79fe6-8a68-48fd-a50f-d4f4a02f3d02, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 90307701-8b73-45d9-b618-4be094bb3cdf, Pick Id: 735e289a-9e06-4614-902b-f2413fc4b4ef, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 04c9d032-5723-454e-9360-06fec9689606, Pick Id: 279367d1-84a5-4985-a658-58a0e36d36ce, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: a4c2c5c6-6612-478a-99bd-dee01f7ab3d1, Pick Id: 4eb79fe6-8a68-48fd-a50f-d4f4a02f3d02, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 71d3586f-3539-43b2-a17d-c24d858b98cd, Part Id: 90307701-8b73-45d9-b618-4be094bb3cdf, Pick Id: 735e289a-9e06-4614-902b-f2413fc4b4ef, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e, Part Id: a3f074c0-5ca7-4295-9f38-a76aaac5c780, Pick Id: 1ee55b86-6999-4e67-8282-975a58f4be3a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Capacity: 8, Conditional: , Frozen: , Partial Rights: , Reserved Years: 2028, 2030, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 2ad106bb-f1d8-4dd6-8877-9a25e4d5f339, Pick Id: 2053fd9b-6167-4900-b2e8-d9d1e316d441, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: a8e3ef62-2db9-4f0f-b8bd-13a5bef45c73, Pick Id: 7bd13e3e-2254-4a24-bed6-01b61db8c344, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 1, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 6, Detail: 2027: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2030: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2031: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2032: Complete Firsts: 3, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2028, 2029, 2030, 2031, 2032, 2033
Encumbrance Control
88.0
Tradable First Capacity
100.0
Asset Exchange Value
0% pillar weight
60.5

Asset Exchange Value scored 6 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs
Total Scale
168.1
Transaction Count
6
Supporting values
Transactions
Components: Confidence: provisional, Direction: incoming, Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: c32dcbed-7d3f-46e1-837e-ab6b279bfad8, Type: player, Value: 0.0, Direction: incoming, Id: part, fd5e64d4-53b3-4161-ad73-400ca042c7d1, Type: draft_asset, Value: 13.3, Confidence: provisional, Direction: outgoing, Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Type: player, Value: 0.0, Id: f8a28fdf-2288-4137-a217-445cb50d74da, Incoming Value: 13.3, Net Advantage: 13.3, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 76.5, Components: Confidence: provisional, Direction: incoming, Id: 483e7864-040d-428d-9ec0-40317e405435, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 522306b2-0f94-4210-859c-3789195bb872, Type: player, Value: 0.0, Direction: incoming, Id: part, 04c9d032-5723-454e-9360-06fec9689606, Type: draft_asset, Value: 36.5, Direction: incoming, Id: part, 90307701-8b73-45d9-b618-4be094bb3cdf, Type: draft_asset, Value: 32.0, Confidence: provisional, Direction: outgoing, Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Type: player, Value: 0.0, Id: 9a21220c-1ab2-4beb-b8b4-ad79b84183af, Incoming Value: 68.5, Net Advantage: 68.5, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 34.3, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 18897171-003f-4eec-96bd-1da2d87a2bc1, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 00551d90-7ab8-4a33-b63d-40fe0a79b063, Type: player, Value: 0.0, Id: 97bc9aa9-c3f6-49b3-be85-f74ed00f5faa, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: cac0b6bd-96ee-4700-b36f-5c9134c8c1a5, Type: player, Value: 0.0, Direction: incoming, Id: part, 380cae38-429c-4c7e-9f2b-b7a0803a9868, Type: draft_asset, Value: 30.0, Direction: incoming, Id: part, a4c2c5c6-6612-478a-99bd-dee01f7ab3d1, Type: draft_asset, Value: 37.7, Confidence: provisional, Direction: outgoing, Id: 72bd2ba2-c86f-4439-9053-cd1bdde3228f, Type: player, Value: 0.0, Id: 133df395-9d0f-45a2-8010-265bd7dd89d0, Incoming Value: 67.7, Net Advantage: 67.7, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 33.9, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: 0d42e4d2-2fc2-4a00-9980-40b817b3760c, Type: player, Value: 0.0, Direction: incoming, Id: part, a3f074c0-5ca7-4295-9f38-a76aaac5c780, Type: draft_asset, Value: 34.4, Confidence: provisional, Direction: outgoing, Id: f27f45fb-2b6b-4dea-9a47-663335189e6c, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Type: player, Value: 0.0, Id: 1c2706a9-dbcb-4acf-817a-8bc7c0c9eec1, Incoming Value: 34.4, Net Advantage: 34.4, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: 6d969914-9d8c-466f-baed-87f3415c8467, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Type: player, Value: 0.0, Id: c1cd5c43-f122-48f1-93b3-6352849c3333, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0
Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 78.6
82.3

Timeline Alignment applies Selling's targets; Development Environment is strongest and Core Continuity is weakest.

Core Age Fit
30% pillar weight
85.0

Core players are scored against Selling's ideal age range.

Inputs
Mandate
selling
Supporting values
Ideal Core Age
Max: 25, Min: 19
Penalty Above
15
Penalty Below
5
Players
Age: 23, Core Weight: 0.2, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Score: 100.0, Age: 26, Core Weight: 0.2, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Score: 85.0, Age: 27, Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Score: 70.0, Age: 28, Core Weight: 0.1, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Score: 55.0, Age: 24, Core Weight: 0.1, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Score: 100.0, Age: 22, Core Weight: 0.1, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Score: 100.0
Prime Window Alignment
25% pillar weight
89.6

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
selling
Prime Midpoint
27.5
Supporting values
Core Synchronization
90.9
Players
Age: 23, Core Weight: 0.2, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Prime Timing Offset: 4.5, Window Timing Score: 100.0, Age: 26, Core Weight: 0.2, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Prime Timing Offset: 1.5, Window Timing Score: 92.5, Age: 27, Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Prime Timing Offset: 0.5, Window Timing Score: 77.5, Age: 28, Core Weight: 0.1, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Prime Timing Offset: -0.5, Window Timing Score: 62.5, Age: 24, Core Weight: 0.1, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 22, Core Weight: 0.1, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Prime Timing Offset: 5.5, Window Timing Score: 100.0
Prime Offset Range
Max: 6.0, Min: 2.0
Prime Timing Spread
2.1
Window Timing
88.9
Core Continuity
25% pillar weight
57.8

Core Continuity measures franchise control through the 4-season mandate window.

Inputs
Continuity Horizon
4
Mandate
selling
Supporting values
Overall Core Control
60.5
Players
Age Fit Score: 100.0, Continuity Score: 43.8, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 15104626, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 15104626, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 2c902b38-3c96-4a5d-8a00-21a4042eee6a, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 85.0, Continuity Score: 43.8, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5390700, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5390700, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 1 years of service at free agency (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 70.0, Continuity Score: 67.5, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11323006, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 11323006, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11323006, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 11323006, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 2 years of service at free agency (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 55.0, Continuity Score: 88.8, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 17000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 17000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Fully non-guaranteed, team-controlled season, Salary: 17000000, Season: 2027-28, Source: contract, Status: non_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Fully non-guaranteed, team-controlled season, Salary: 17000000, Season: 2028-29, Source: contract, Status: non_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 3 years of service at free agency (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: 483e7864-040d-428d-9ec0-40317e405435, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7774648, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7774648, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7774648, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 7774648, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 2 years of service at free agency (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: 6d969914-9d8c-466f-baed-87f3415c8467, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 3512760, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 3512760, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5595827, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 5595827, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1
Top End Control
51.5
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Fallback: Control status for 2029-30 uses the documented RFA estimate.
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Development Environment
20% pillar weight
100.0

Development Environment balances mandate-appropriate youth minutes, veterans, and meaningful young roles.

Inputs
Mandate
selling
Rotation Minutes
240
Supporting values
Developmental Role Distribution
100.0
Established Veteran Count
2
Meaningful Young Role Count
6
Targets
Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure
100.0
Young Minute Share
0.5
Young Player Opportunity
100.0
Young Rotation Minutes
120
View final roster

See the New Orleans Pelicans cap sheet this grade was calculated from.

Think you can do better?

Build your own moves for the New Orleans Pelicans and see how your front office grades out.

Grade your own scenario

Teams

More

GM Challenges
Browse
Team Contracts Player Contracts FA Market
App
Install app

Open trades and cap sheets straight from your home screen in their own app window.

iPhone or iPad

In Safari, open the Share menu, choose Add to Home Screen, then tap Add. Keep Open as Web App enabled if shown.

Android or desktop

Use Install Armchair GM above when available, or open your browser menu and choose Install app or Add to Home screen.

An internet connection is required for live data, trades, and scenario changes.

What's new About
Account
Sign in Tip jar Support Armchair GM