Portland Trail Blazers: D- GM Grade (62/100)

Competitive Strength

35% overall weight · starting 38.3

35.4

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 40.12056280375667, while Starting Five Quality is weakest at 29.762907976267122.

Star Power

30% pillar weight

40.1

The top three Star Power contributions come from Donovan Clingan, Deni Avdija, Paul Reed.

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: 11
Raw: 2.3
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 2.6, Assigned Minutes: 30, Contribution: 2.6, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.1, Assigned Minutes: 32, Contribution: 2.1, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.1, Assigned Minutes: 18, Contribution: 1.9, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Replacement?: false, Role Factor: 0.6

Starting Five

25% pillar weight

fallback

29.8

Starting Five Quality combines equal contributions from Bobby Portis, Donovan Clingan, Max Strus, Damian Lillard, Deni Avdija.

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: 1.4
Replacement Value: -1.5
Role Factor Minutes: 28

Supporting values

Contributions: Adjusted Epm: -1.8, Assigned Minutes: 26, Contribution: -1.7, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 2.6, Assigned Minutes: 30, Contribution: 2.6, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -0.2, Assigned Minutes: 20, Contribution: -0.1, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Replacement?: false, Role Factor: 0.7, Adjusted Epm: -1.5, Assigned Minutes: 36, Contribution: -1.5, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.1, Assigned Minutes: 32, Contribution: 2.1, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Replacement?: false, Role Factor: 1.0

Fallback: Damian Lillard's Adjusted EPM uses the frozen provisional fallback.

Rotation Quality

30% pillar weight

fallback

34.2

Rotation Quality averages fatigue-adjusted impact across 11 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: 0.2

Supporting values

Contributions: Adjusted Epm: -1.8, Assigned Minutes: 26, Contribution: -46.3, Effective Minutes: 26.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Replacement?: false, Adjusted Epm: 2.6, Assigned Minutes: 30, Contribution: 78.3, Effective Minutes: 30.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Adjusted Epm: -0.1, Assigned Minutes: 22, Contribution: -1.1, Effective Minutes: 22.0, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Replacement?: false, Adjusted Epm: -0.2, Assigned Minutes: 20, Contribution: -3.1, Effective Minutes: 20.0, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Replacement?: false, Adjusted Epm: 0.7, Assigned Minutes: 16, Contribution: 11.2, Effective Minutes: 16.0, Name: Toumani Camara, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 10, Contribution: -15.0, Effective Minutes: 10.0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 36, Contribution: -54.0, Effective Minutes: 36.0, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Replacement?: false, Adjusted Epm: -1.3, Assigned Minutes: 28, Contribution: -37.0, Effective Minutes: 28.0, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Replacement?: false, Adjusted Epm: 3.1, Assigned Minutes: 18, Contribution: 56.4, Effective Minutes: 18.0, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Replacement?: false, Adjusted Epm: -0.1, Assigned Minutes: 2, Contribution: -0.1, Effective Minutes: 2.0, Name: Kris Dunn, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Replacement?: false, Adjusted Epm: 2.1, Assigned Minutes: 32, Contribution: 66.2, Effective Minutes: 32.0, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Replacement?: false

Fallback: Fred VanVleet's Adjusted EPM uses the frozen provisional fallback.

Fallback: Damian Lillard's Adjusted EPM uses the frozen provisional fallback.

Two Way Balance

15% pillar weight

fallback

37.9

Two-Way Balance weights the weaker defense 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: -0.2
Rotation Oepm: 0.5

Supporting values

Contributions: Adjusted Depm: -2.1, Adjusted Oepm: 0.3, Assigned Minutes: 26, Defensive Contribution: -54.3, Effective Minutes: 26.0, Name: Bobby Portis, Offensive Contribution: 8.3, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Replacement?: false, Adjusted Depm: 0.7, Adjusted Oepm: 1.9, Assigned Minutes: 30, Defensive Contribution: 21.6, Effective Minutes: 30.0, Name: Donovan Clingan, Offensive Contribution: 56.7, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -1.0, Assigned Minutes: 22, Defensive Contribution: 20.2, Effective Minutes: 22.0, Name: Dean Wade, Offensive Contribution: -21.3, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: 0.2, Assigned Minutes: 20, Defensive Contribution: -8.1, Effective Minutes: 20.0, Name: Max Strus, Offensive Contribution: 4.9, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -0.2, Assigned Minutes: 16, Defensive Contribution: 14.7, Effective Minutes: 16.0, Name: Toumani Camara, Offensive Contribution: -3.5, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 10, Defensive Contribution: -7.5, Effective Minutes: 10.0, Name: Fred VanVleet, Offensive Contribution: -7.5, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 36, Defensive Contribution: -27.0, Effective Minutes: 36.0, Name: Damian Lillard, Offensive Contribution: -27.0, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Replacement?: false, Adjusted Depm: -0.9, Adjusted Oepm: -0.5, Assigned Minutes: 28, Defensive Contribution: -23.8, Effective Minutes: 28.0, Name: Shaedon Sharpe, Offensive Contribution: -13.2, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Replacement?: false, Adjusted Depm: 2.1, Adjusted Oepm: 1.0, Assigned Minutes: 18, Defensive Contribution: 37.6, Effective Minutes: 18.0, Name: Paul Reed, Offensive Contribution: 18.7, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Replacement?: false, Adjusted Depm: 1.3, Adjusted Oepm: -1.4, Assigned Minutes: 2, Defensive Contribution: 2.7, Effective Minutes: 2.0, Name: Kris Dunn, Offensive Contribution: -2.8, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Replacement?: false, Adjusted Depm: -1.0, Adjusted Oepm: 3.0, Assigned Minutes: 32, Defensive Contribution: -30.4, Effective Minutes: 32.0, Name: Deni Avdija, Offensive Contribution: 96.6, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Replacement?: false
Defensive Strength: 31.9
Offensive Strength: 51.9

Fallback: Fred VanVleet's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Damian Lillard's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Roster Construction

20% overall weight · starting 72.4

77.6

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 44.52000910927396.

Roster Completeness

15% pillar weight

100.0

Roster Completeness scores 15 standard contracts and 3 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: 3

Supporting values

Standard Roster Score: 100.0
Two Way Bonus: 5.0

Position Coverage

25% pillar weight

fallback

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: 2.9, Pf: 3.0, Pg: 1.0, Sf: 3.1, Sg: 2.8
Weakest Position Score: 100.0

Supporting values

C: 100.0
Pf: 100.0
Pg: 100.0
Sf: 100.0
Sg: 100.0

Fallback: Fred VanVleet has no season-minutes sample, so no PG coverage credit was invented.

Fallback: Damian Lillard has no season-minutes sample, so no PG coverage credit was invented.

Skill Coverage

35% pillar weight

44.5

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

Inputs

Average Skill Score: 57.8
Ranked Player Indexes: Defense: 96.9, 91.2, 75.2, 73.9, Playmaking: 82.6, 65.7, Rebounding: 99.2, 91.9, 83.0, Rim Protection: 95.5, 91.2, Shooting: 70.7, 68.5, 64.4, 59.2, 58.6
Team Raw Scores: Defense: 87.4, Playmaking: 76.7, Rebounding: 93.8, Rim Protection: 94.2, Shooting: 65.9
Weakest Skill Score: 13.4

Supporting values

Defense: 79.2
Playmaking: 13.7
Rebounding: 89.3
Rim Protection: 93.6
Shooting: 13.4

Functional Depth

25% pillar weight

fallback

88.2

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

Inputs

Position Depth: Average Score: 85.3, Scores: C: 90.9, Pf: 75.0, Pg: 99.7, Sf: 75.0, Sg: 86.0, Units: C: 3.9, Pf: 5.1, Pg: 2.0, Sf: 5.1, Sg: 4.3, Weakest Score: 75.0
Skill Concentration: Scores: Defense: 100.0, Playmaking: 97.8, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.3
Skill Redundancy: Average Score: 91.4, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 75.0, Rebounding: 100.0, Rim Protection: 97.8, Shooting: 84.0, Units: Defense: 6.0, Playmaking: 2.0, Rebounding: 7.4, Rim Protection: 3.8, Shooting: 2.6, Weakest Score: 75.0

Supporting values

Position Depth: 82.2
Skill Concentration: 99.6
Skill Redundancy: 86.5

Fallback: Fred VanVleet has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Fallback: Damian Lillard has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Contract Health

10% overall weight · starting 65.7

67.8

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 98.6629028348489, while Contract Optionality is weakest at 49.60326951301215.

Contract Value

35% pillar weight

fallback

53.8

Contract Value compares confidence-adjusted market salary with actual salary across 18 active contracts, weighted by discounted remaining salary.

Inputs

Active Contract Count: 18
Discounted Remaining Salary: 338960547.3

Supporting values

Best Contracts: Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Salary Weight: 0.1, Score: 75.8, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 75.0, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Salary Weight: 0.0, Score: 72.4
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, Discounted Remaining Salary: 25000000, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Projected Deficit: 1825444, Projected Surplus: 0, Salary Weight: 0.1, Score: 46.3, Seasons: Adjusted Expected: 23174556, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18915186, Salary: 25000000, Score: 46.3, Season: 2026-27, Surplus: -1825444, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 75696429.0, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Projected Deficit: 714617, Projected Surplus: 51174, Salary Weight: 0.2, Score: 49.6, Seasons: Adjusted Expected: 19729978, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18891589, Salary: 20089287, Score: 49.1, Season: 2026-27, Surplus: -359309, Valuation Method: expected_salary, Adjusted Expected: 21449195, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20780748, Salary: 21696429, Score: 49.4, Season: 2027-28, Surplus: -247234, Valuation Method: expected_salary, Adjusted Expected: 23195497, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 22858823, Salary: 23303571, Score: 49.8, Season: 2028-29, Surplus: -108074, Valuation Method: expected_salary, Adjusted Expected: 24961887, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 25144705, Salary: 24910713, Score: 50.1, Season: 2029-30, Surplus: 51174, 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: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2029-30, Discounted Remaining Salary: 68126786.0, Name: Toumani Camara, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Projected Deficit: 141149, Projected Surplus: 627575, Salary Weight: 0.2, Score: 50.2, Seasons: Adjusted Expected: 17939209, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 17845109, Salary: 18080358, Score: 49.6, Season: 2026-27, Surplus: -141149, Valuation Method: expected_salary, Adjusted Expected: 19582316, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 19629620, Salary: 19526786, Score: 50.1, Season: 2027-28, Surplus: 55530, Valuation Method: expected_salary, Adjusted Expected: 21274227, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 21592582, Salary: 20973214, Score: 50.7, Season: 2028-29, Surplus: 301013, Valuation Method: expected_salary, Adjusted Expected: 22690674, Confidence: 0.4, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 23039285, Salary: 22419642, Score: 50.6, Season: 2029-30, Surplus: 271032, 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: 16660836.0, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Projected Deficit: 2655732, Projected Surplus: 0, Salary Weight: 0.0, Score: 42.0, Seasons: Adjusted Expected: 14005104, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7808395, Salary: 16660836, Score: 42.0, Season: 2026-27, Surplus: -2655732, 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: 301423, Projected Surplus: 203486, Salary Weight: 0.1, Score: 49.9, Seasons: Adjusted Expected: 14724900, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 14860557, Salary: 14521414, Score: 50.7, Season: 2026-27, Surplus: 203486, Valuation Method: expected_salary, Adjusted Expected: 15295651, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15038884, Salary: 15597074, Score: 49.0, Season: 2027-28, Surplus: -301423, 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: 26091600, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Projected Deficit: 0, Projected Surplus: 29351287, Salary Weight: 0.1, Score: 75.8, Seasons: Adjusted Expected: 28912815, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39256025, Salary: 13398000, Score: 76.8, Season: 2026-27, Surplus: 15514815, Valuation Method: expected_salary, Adjusted Expected: 27940472, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39727097, Salary: 14104000, Score: 74.8, Season: 2027-28, Surplus: 13836472, 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: 23812500, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Projected Deficit: 0, Projected Surplus: 15012078, Salary Weight: 0.1, Score: 68.7, Seasons: Adjusted Expected: 20321082, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 37111939, Salary: 13125000, Score: 67.7, Season: 2026-27, Surplus: 7196082, Valuation Method: expected_salary, Adjusted Expected: 19690996, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 40823133, Salary: 11875000, Score: 69.8, Season: 2027-28, Surplus: 7815996, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 32670000, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Projected Deficit: 6300243, Projected Surplus: 0, Salary Weight: 0.1, Score: 41.7, Seasons: Adjusted Expected: 7237779, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6062965, Salary: 9000000, Score: 40.2, Season: 2026-27, Surplus: -1762221, Valuation Method: expected_salary, Adjusted Expected: 7840359, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6469184, Salary: 9450000, Score: 41.5, Season: 2027-28, Surplus: -1609641, Valuation Method: expected_salary, Adjusted Expected: 8443273, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6902619, Salary: 9900000, Score: 42.6, Season: 2028-29, Surplus: -1456727, Valuation Method: expected_salary, Adjusted Expected: 8878346, Confidence: 0.4, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6985450, Salary: 10350000, Score: 42.9, Season: 2029-30, Surplus: -1471654, 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: 16115188.2, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, 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: 7519920, 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: 9550298, 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: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 5684800, Name: Kris Dunn, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Projected Deficit: 0, Projected Surplus: 942632, Salary Weight: 0.0, Score: 57.1, Seasons: Adjusted Expected: 6627432, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8826906, Salary: 5684800, Score: 57.1, Season: 2026-27, Surplus: 942632, 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: 5602689.0, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Projected Deficit: 0, Projected Surplus: 4559059, Salary Weight: 0.0, Score: 72.4, Seasons: Adjusted Expected: 10161748, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13201120, Salary: 5602689, Score: 72.4, Season: 2026-27, Surplus: 4559059, 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: 5372520.5, Name: Vit Krejci, Player Id: 604d139e-15e6-4e6b-bc42-449b405add83, Projected Deficit: 0, Projected Surplus: 2120778, Salary Weight: 0.0, Score: 63.7, Seasons: Adjusted Expected: 3743206, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6252151, Salary: 2667944, Score: 64.4, Season: 2026-27, Surplus: 1075262, Valuation Method: expected_salary, Adjusted Expected: 4050601, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6877366, Salary: 3005085, Score: 62.9, Season: 2027-28, Surplus: 1045516, 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: 2584539.0, Name: Jabari Walker, Player Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Projected Deficit: 0, Projected Surplus: 127900, Salary Weight: 0.0, Score: 52.4, Seasons: Adjusted Expected: 2712439, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3010873, Salary: 2584539, Score: 52.4, Season: 2026-27, Surplus: 127900, 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: 2497812.0, Name: Sidy Cissoko, Player Id: f4b84fb6-355d-4d74-9c91-e2a76f4abbd9, Projected Deficit: 0, Projected Surplus: 121230, Salary Weight: 0.0, Score: 52.3, Seasons: Adjusted Expected: 2619042, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 2901913, Salary: 2497812, Score: 52.3, Season: 2026-27, Surplus: 121230, 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: 2449421.0, Name: Branden Carlson, Player Id: 6e7fe03d-29a3-4a07-8015-cae9ed21b73f, Projected Deficit: 0, Projected Surplus: 373946, Salary Weight: 0.0, Score: 56.6, Seasons: Adjusted Expected: 2823367, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3695906, Salary: 2449421, Score: 56.6, Season: 2026-27, Surplus: 373946, 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: Jayson Kent, Player Id: 55c7b1f6-52ed-4581-9588-8aa1b685f6a9, 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: Chris Youngblood, Player Id: 83b1d563-a04e-46f5-8496-75d007f9115e, Projected Deficit: 0, Projected Surplus: 538226, Salary Weight: 0.0, Score: 72.1, Seasons: Adjusted Expected: 1217108, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 2472970, Salary: 678882, Score: 72.1, Season: 2026-27, Surplus: 538226, 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: Vladislav Goldin, Player Id: ab311ebc-6d21-4522-9f77-d76e01c57f26, 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: 11938608
Total Projected Surplus: 54029371
Worst Contracts: Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Salary Weight: 0.1, Score: 41.7, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Salary Weight: 0.0, Score: 42.0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Salary Weight: 0.1, Score: 46.3

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.

Long Term Risk

30% pillar weight

fallback

98.7

Long-Term Risk measures 3754308.1057971013 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs

Active Contract Count: 18
Evaluated Seasons: 2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden: 0.0
Projected Cap Denominator: 842341500

Supporting values

At Risk Dollars: 3754308.1
Players: Contract Classifications: , Exposure: 0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 344500.6, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Projected Overpayment: 355308, Score: —, Seasons: Adjusted Expected: 21449195, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 247234.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 247234, Salary: 21696429, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 23195497, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 97266.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 108074, Salary: 23303571, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 24961887, 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: 0.8, Projected Overpayment: 0, Salary: 24910713, Score: —, Season: 2029-30, 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: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2029-30, Exposure: 0.0, Name: Toumani Camara, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 19582316, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 19526786, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 21274227, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 20973214, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 22690674, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 22419642, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, 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: 301423.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Projected Overpayment: 301423, Score: —, Seasons: Adjusted Expected: 15295651, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 301423.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 301423, 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: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 27940472, 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: 14104000, 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: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 19690996, 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: 11875000, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 3108384.5, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Projected Overpayment: 4538022, Score: —, Seasons: Adjusted Expected: 7840359, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1609641.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1609641, Salary: 9450000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 8443273, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1311054.3, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1456727, Salary: 9900000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 8878346, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 187689.2, Exposure Factor: 0.2, Future Weight: 0.8, Projected Overpayment: 1471654, Salary: 10350000, Score: —, Season: 2029-30, 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: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, 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: 9550298, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Kris Dunn, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, 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: Vit Krejci, Player Id: 604d139e-15e6-4e6b-bc42-449b405add83, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 4050601, 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: 3005085, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jabari Walker, Player Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Sidy Cissoko, Player Id: f4b84fb6-355d-4d74-9c91-e2a76f4abbd9, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Branden Carlson, Player Id: 6e7fe03d-29a3-4a07-8015-cae9ed21b73f, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jayson Kent, Player Id: 55c7b1f6-52ed-4581-9588-8aa1b685f6a9, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Chris Youngblood, Player Id: 83b1d563-a04e-46f5-8496-75d007f9115e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Vladislav Goldin, Player Id: ab311ebc-6d21-4522-9f77-d76e01c57f26, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season: Exposure: 2158298.0, Season: 2027-28
Seasons: 2027-28: 2158298.0, 2028-29: 1408320.9, 2029-30: 187689.2, 2030-31: 0
Top Exposure Players: Exposure: 3108384.5, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Projected Overpayment: 4538022, Exposure: 344500.6, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Projected Overpayment: 355308, Exposure: 301423.0, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Projected Overpayment: 301423

Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.

Contract Mobility

20% pillar weight

fallback

59.4

Contract Mobility blends marketability, salary-matching utility, term, and stored trade restrictions across 18 active contracts, including the least-mobile 25% of guaranteed remaining salary.

Inputs

Active Contract Count: 18
Current Season: 2026-27
Discounted Remaining Salary: 338960547.3
Guaranteed Remaining Salary: 349964848.0
Low Mobility Exposure: 51.5
Salary Cap: 165000000
Weighted Mobility Average: 62.8

Supporting values

Least Movable: Marketability: 75.8, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Restriction Modifier: 0.5, Salary Utility: 100.0, Salary Weight: 0.1, Score: 37.5, Term Utility: 85.0, Marketability: 41.7, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.1, Score: 55.0, Term Utility: 50.0, 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
Most Movable: Marketability: 75.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Marketability: 72.4, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.0, Term Utility: 100.0, Marketability: 68.7, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.1, Score: 76.5, Term Utility: 85.0
Players: Discounted Remaining Salary: 25000000, Guaranteed Remaining Salary: 25000000, Guaranteed Years Remaining: 1, Marketability: 46.3, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 67.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 75696429.0, Guaranteed Remaining Salary: 90000000, Guaranteed Years Remaining: 4, Marketability: 49.6, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 62.2, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 68126786.0, Guaranteed Remaining Salary: 81000000, Guaranteed Years Remaining: 4, Marketability: 50.2, Name: Toumani Camara, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 62.6, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 16660836.0, Guaranteed Remaining Salary: 16660836.0, Guaranteed Years Remaining: 1, Marketability: 42.0, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.0, Score: 65.2, 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: 26091600, Guaranteed Remaining Salary: 27502000, Guaranteed Years Remaining: 2, Marketability: 75.8, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Restriction Modifier: 0.5, Restrictions: player_option, no_trade_clause, Salary Utility: 100.0, Salary Weight: 0.1, Score: 37.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 23812500, Guaranteed Remaining Salary: 25000000, Guaranteed Years Remaining: 2, Marketability: 68.7, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 76.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 32670000, Guaranteed Remaining Salary: 30000000, Guaranteed Years Remaining: 4, Marketability: 41.7, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 55.0, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 16115188.2, Guaranteed Remaining Salary: 7519920.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, 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: 5684800, Guaranteed Remaining Salary: 5684800, Guaranteed Years Remaining: 1, Marketability: 57.1, Name: Kris Dunn, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 71.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5602689.0, Guaranteed Remaining Salary: 5602689.0, Guaranteed Years Remaining: 1, Marketability: 72.4, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5372520.5, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 63.7, Name: Vit Krejci, Player Id: 604d139e-15e6-4e6b-bc42-449b405add83, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 70.7, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2584539.0, Guaranteed Remaining Salary: 250000, Guaranteed Years Remaining: 1, Marketability: 52.4, Name: Jabari Walker, Player Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 63.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2497812.0, Guaranteed Remaining Salary: 2497812.0, Guaranteed Years Remaining: 1, Marketability: 52.3, Name: Sidy Cissoko, Player Id: f4b84fb6-355d-4d74-9c91-e2a76f4abbd9, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 63.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Guaranteed Remaining Salary: 2449421.0, Guaranteed Years Remaining: 1, Marketability: 56.6, Name: Branden Carlson, Player Id: 6e7fe03d-29a3-4a07-8015-cae9ed21b73f, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 50.0, Name: Jayson Kent, Player Id: 55c7b1f6-52ed-4581-9588-8aa1b685f6a9, 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: 0.0, Guaranteed Years Remaining: 0, Marketability: 72.1, Name: Chris Youngblood, Player Id: 83b1d563-a04e-46f5-8496-75d007f9115e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 75.8, 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: Vladislav Goldin, Player Id: ab311ebc-6d21-4522-9f77-d76e01c57f26, 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: 26091600
Useful Mid Sized Contracts: 11

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

49.6

Contract Optionality scores future team control across 18 active contracts, weighted by future salary within each contract and discounted remaining salary across the roster.

Inputs

Active Contract Count: 18
Current Season: 2026-27
Discounted Remaining Salary: 338960547.3

Supporting values

Expiring Contract Count: 10
Least Optional: Expiring?: false, Name: Bobby Portis, Player Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Salary Weight: 0.1, Score: 20.0, Expiring?: false, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Salary Weight: 0.1, Score: 20.0, Expiring?: true, Name: Jabari Walker, Player Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Salary Weight: 0.0, Score: 50.0
Most Optional: Expiring?: false, Name: Vit Krejci, Player Id: 604d139e-15e6-4e6b-bc42-449b405add83, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Salary Weight: 0.1, Score: 63.2
Players: Discounted Remaining Salary: 25000000, Expiring?: true, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 75696429.0, Expiring?: false, Name: Shaedon Sharpe, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 21696429, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 23303571, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 24910713, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 68126786.0, Expiring?: false, Name: Toumani Camara, Player Id: d7a1d632-826e-471c-8f4d-bb95a75263c7, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 19526786, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 20973214, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 22419642, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 16660836.0, Expiring?: true, Name: Max Strus, Player Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, 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: 26091600, Expiring?: false, Name: Damian Lillard, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 14104000, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 23812500, Expiring?: false, Name: Deni Avdija, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 11875000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 32670000, Expiring?: false, Name: Dean Wade, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Salary Weight: 0.1, Score: 63.2, Seasons: Guaranteed Pct: —, Salary: 9450000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 9900000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: 0.2, Salary: 10350000, Score: 87.8, Season: 2029-30, Status: partially_guaranteed, Discounted Remaining Salary: 16115188.2, Expiring?: false, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 9550298, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 5684800, Expiring?: true, Name: Kris Dunn, Player Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 5602689.0, Expiring?: true, Name: Paul Reed, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 5372520.5, Expiring?: false, Name: Vit Krejci, Player Id: 604d139e-15e6-4e6b-bc42-449b405add83, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3005085, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 2584539.0, Expiring?: true, Name: Jabari Walker, Player Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2497812.0, Expiring?: true, Name: Sidy Cissoko, Player Id: f4b84fb6-355d-4d74-9c91-e2a76f4abbd9, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Branden Carlson, Player Id: 6e7fe03d-29a3-4a07-8015-cae9ed21b73f, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jayson Kent, Player Id: 55c7b1f6-52ed-4581-9588-8aa1b685f6a9, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Chris Youngblood, Player Id: 83b1d563-a04e-46f5-8496-75d007f9115e, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Vladislav Goldin, Player Id: ab311ebc-6d21-4522-9f77-d76e01c57f26, Salary Weight: 0.0, Score: 50.0, Seasons:

Cap Flexibility

10% overall weight · starting 82.1

86.5

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 64.39790424242425.

Current Cap Position

20% pillar weight

64.4

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

Inputs

Salary Cap: 165000000

Supporting values

Cap Room: 3628271
Financial Zone: below_cap
First Apron Cushion: 47628271
Second Apron Cushion: 60628271
Second Apron Excess: 0
Tax Cushion: 42406969

Tax Apron Exposure

30% pillar weight

100.0

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

Inputs

Financial Zone: below_cap
Projected Tax Bill: 0
Salary Cap: 165000000
Tax Bill Ratio: 0.0

Supporting values

First Apron Cushion: 47628271
Repeater: Source: default, Value: false
Second Apron Cushion: 60628271
Tax Cushion: 42406969
Taxpayer: false

Future Flexibility

30% pillar weight

99.4

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: 0.5, Commitment Score: 99.0, Dead Money: 268031, Dead Money Ratio: 0.0, Dead Money Score: 98.5, Effective Committed Salary: 92517320, Salary Cap: 181500000, Score: 98.9, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.3, Commitment Score: 100.0, Dead Money: 268031, Dead Money Ratio: 0.0, Dead Money Score: 98.7, Effective Committed Salary: 54444816, Salary Cap: 199650000, Score: 99.7, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 48980355, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official

Transaction Flexibility

20% pillar weight

69.2

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: 2026-08-17
Largest Usable Signing Mechanism: Amount: 9425000, Description: Available to under-cap / room teams, Hard Cap Amount: —, Max Years: 3, Name: Room Exception, Remaining: 9425000, Triggers Hard Cap: false, Type: room, Usable: true
Non Taxpayer Mle: 15139000

Supporting values

Roster Maneuverability: 82.5
Signing Tools: 69.8
Trade Exception Capacity: 0.0
Trade Tools: 100.0

Asset Management

5% overall weight · starting 74.2

70.1

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 76.2, while Draft Capital Value is weakest at 66.28493023393105.

Draft Capital Value

47% pillar weight

66.3

Draft Capital Value percentiles 385.9766203844073 total DAV across 15 controlled assets against the frozen league inventory.

Inputs

Asset Count: 15
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: 386.0
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: —, Dav: 55.4, Incoming Rollover From: , Inventory Dav: 55.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 7.5, Incoming Rollover From: , Inventory Dav: 7.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 50649b7d-ba68-48d7-9c65-079188f2719e, Pick Id: 9147fa1a-7bc7-437f-991e-182933f9545e, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: 49.2, Dav: 11.9, Incoming Rollover From: , Inventory Dav: 61.1, 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: 5e6f8488-d6a0-4274-8e7c-60e3e23c2303, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2028, Baseline Dav: —, Dav: 12.1, Incoming Rollover From: , Inventory Dav: 12.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 067b1c15-0ba5-4428-99fe-b6c0587df4e3, Pick Id: 363bc61a-0156-49a4-8c6f-f9d0c1b3cd50, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 10.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 633b6e86-d9cb-489d-a942-53f82dfb8ec0, Pick Id: fd577648-14bf-4247-9eca-47df8a1bb917, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: 44.2, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 30.1, Inventory Std Error: 0.1, Inventory Variance: 82.2, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 5533090377100007985, 16085319098186382655, 3002395148441400849, Std Error: 0.0, Swap Group Id: 2b203b61-f4c4-44ff-a41d-a69d19d76802, Swap Note: POR most and least favorable of POR/BOS/MIL; WAS second-most [BOS-POR 10/1/2023; POR-WAS 7/6/2024], Variance: 0.0, Year: 2029, Baseline Dav: 0.0, Dav: 8.3, Incoming Rollover From: , Inventory Dav: 8.3, 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: b74e31a3-fe8a-4d69-984d-09875b09d454, Swap Note: IND more favorable of IND/WAS; POR less [NYK-POR 6/27/2024], Variance: 0.0, Year: 2029, Baseline Dav: 40.3, Dav: 12.3, Incoming Rollover From: , Inventory Dav: 52.6, Inventory Std Error: 0.1, Inventory Variance: 126.0, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: 754122546036593031, 13190736261275976963, 15001587571146789003, Std Error: 0.1, Swap Group Id: 56677506-b10c-4aad-925e-686742351ccb, Swap Note: POR most favorable of POR/MIL/MIA; MIL middle; MIA least [MIL-POR; MIA-MIL 7/2026], Variance: 179.8, Year: 2030, Baseline Dav: 40.3, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 27.3, Inventory Std Error: 0.1, Inventory Variance: 79.3, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 754122546036593031, 13190736261275976963, 15001587571146789003, Std Error: 0.0, Swap Group Id: 56677506-b10c-4aad-925e-686742351ccb, Swap Note: POR most favorable of POR/MIL/MIA; MIL middle; MIA least [MIL-POR; MIA-MIL 7/2026], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 36.6, Incoming Rollover From: , Inventory Dav: 36.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 7.5, Incoming Rollover From: , Inventory Dav: 7.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: ad881f83-111d-48d6-afa8-644ad8d7a419, Pick Id: 0ce785d7-8f6e-4ece-ba09-31e8fe0cb35b, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 33.5, Incoming Rollover From: , Inventory Dav: 33.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: e0197ce0-a032-40d4-89de-ac43d023a22c, Pick Id: 5448ff57-161d-4f33-817a-131b89fdeebc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 2afd0f58-c0b3-4551-99f1-b384e2cd2d84, Pick Id: cc9aee92-a54f-46f5-a73c-ad6fe30858c2, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.7, Incoming Rollover From: , Inventory Dav: 30.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 163094da-33f4-4275-a657-a46b52efd00d, Pick Id: b5b7720e-3156-4f42-b419-cb59df992b0d, 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: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 30295ced-60e7-4b4d-8ff9-c8d8247b1edd, Pick Id: 8d2ff739-1321-4980-ac5b-be6497dc653e, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667: 12.1, B70f81dc-db00-4f9e-9c03-b454c02c283c: 186.9, F5bc4093-0467-48f9-8a9b-d08c2a38cdf9: 7.5, Swap Pool: 179.4
By Year: 2027: 63.0, 2028: 83.3, 2029: 38.4, 2030: 79.9, 2031: 44.1, 2032: 40.4, 2033: 37.0
First Round Dav: 327.5
Second Round Dav: 58.5
Swap Dav: 59.9

Pick Quality

27% pillar weight

70.7

Pick Quality combines frozen-league percentiles for the best asset and top three with 2.3 Premium Asset Units.

Inputs

Best Asset Raw: 61.1
Premium Asset Units: 2.3
Top Three Raw: 57.7

Supporting values

Best Asset: Baseline Dav: 49.2, Dav: 11.9, Incoming Rollover From: , Inventory Dav: 61.1, 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: 5e6f8488-d6a0-4274-8e7c-60e3e23c2303, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2028
Best Asset Quality: 69.0
Premium Asset Inventory: 79.5
Top Three Assets: Baseline Dav: 49.2, Dav: 11.9, Incoming Rollover From: , Inventory Dav: 61.1, 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: 5e6f8488-d6a0-4274-8e7c-60e3e23c2303, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2028, Baseline Dav: —, Dav: 55.4, Incoming Rollover From: , Inventory Dav: 55.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: 40.3, Dav: 12.3, Incoming Rollover From: , Inventory Dav: 52.6, Inventory Std Error: 0.1, Inventory Variance: 126.0, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: 754122546036593031, 13190736261275976963, 15001587571146789003, Std Error: 0.1, Swap Group Id: 56677506-b10c-4aad-925e-686742351ccb, Swap Note: POR most favorable of POR/MIL/MIA; MIL middle; MIA least [MIL-POR; MIA-MIL 7/2026], Variance: 179.8, Year: 2030
Top Three Quality: 67.9

Asset Optionality

27% pillar weight

76.2

Asset Optionality combines 3 immediately tradable firsts, 4 clean first-round years, and normalized encumbrance control.

Inputs

Clean First Round Years: 4
Encumbrances: Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, b39682b1-d8e8-4641-9e68-1fc534f2d367, Kind: owed, Pick Id: 01e22e2a-2d82-4d70-90f3-5e67d88ef753, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2029, Counterparties: 71d3586f-3539-43b2-a17d-c24d858b98cd, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: swap_owed, Pick Id: 7b9d0abc-6454-4743-9c68-1bb1e0eddb6d, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2029, Affected Years: 2029, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 51f8fc77-7d31-45c0-b6d3-b1af53f6c773, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: owed, Pick Id: 70e3b441-2e25-48c6-a603-d54f986f082e, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Owed First Years: , Owed Second Years: 2027, 2029, 2030, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity: 3

Supporting values

Calendar Flexibility: 68.0
Capacity: Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 163094da-33f4-4275-a657-a46b52efd00d, Pick Id: b5b7720e-3156-4f42-b419-cb59df992b0d, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: e0197ce0-a032-40d4-89de-ac43d023a22c, Pick Id: 5448ff57-161d-4f33-817a-131b89fdeebc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 163094da-33f4-4275-a657-a46b52efd00d, Pick Id: b5b7720e-3156-4f42-b419-cb59df992b0d, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2033, Capacity: 3, Conditional: , Frozen: , Partial Rights: , Reserved Years: 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: 37e47908-7877-4553-8af7-c985f244e10f, Pick Id: 70bd8d2c-0400-4dd5-8d80-3440f294f230, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: fb1c97a1-e429-4b6d-b395-7934082cf554, Pick Id: eb1f41a8-e555-4a95-a9aa-2bdcd7d466c0, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 1, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 5e6f8488-d6a0-4274-8e7c-60e3e23c2303, Swap Note: Backfilled from pairwise swap, Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: ace8ef99-25b5-4911-9c57-34bd91448b9e, Pick Id: 7b9d0abc-6454-4743-9c68-1bb1e0eddb6d, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 47eb4c45-f4e4-4a2c-9e22-523343201548, Pick Id: ccaab084-81f8-4ea4-b7ba-189cb33bc417, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 5e0175c5-e1b9-4ec2-9085-4cdb127db98c, Part Id: ea3284c2-15e7-4294-ba38-697e1eec70f8, Pick Id: deec4862-cb31-4012-b9f7-3ca1f50f01c8, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 2b203b61-f4c4-44ff-a41d-a69d19d76802, Swap Note: POR most and least favorable of POR/BOS/MIL; WAS second-most [BOS-POR 10/1/2023; POR-WAS 7/6/2024], Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: ced74775-7fdb-4a66-b8f0-c4795b7b5f0a, Pick Id: 391bc298-d440-45b8-aeae-c833def1efbc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: f3609a24-1cbd-466f-bbc7-72bd2100b669, Pick Id: e73f1e88-be08-4748-852f-4a89860edd83, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 325100d6-9b0b-4618-97ef-2522af724a09, Pick Id: ec1b29de-eca3-4af0-a52d-9ba07b349cba, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 1, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 56677506-b10c-4aad-925e-686742351ccb, Swap Note: POR most favorable of POR/MIL/MIA; MIL middle; MIA least [MIL-POR; MIA-MIL 7/2026], Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: ced74775-7fdb-4a66-b8f0-c4795b7b5f0a, Pick Id: 391bc298-d440-45b8-aeae-c833def1efbc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: f3609a24-1cbd-466f-bbc7-72bd2100b669, Pick Id: e73f1e88-be08-4748-852f-4a89860edd83, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 325100d6-9b0b-4618-97ef-2522af724a09, Pick Id: ec1b29de-eca3-4af0-a52d-9ba07b349cba, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 56677506-b10c-4aad-925e-686742351ccb, Swap Note: POR most favorable of POR/MIL/MIA; MIL middle; MIA least [MIL-POR; MIA-MIL 7/2026], Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Year: 2030, Window: First: 2027, Last: 2033, Step: 1
Clean Years: Count: 4, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2029: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2030: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 2, 2031: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2032: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2031, 2032, 2033
Encumbrance Control: 84.0
Tradable First Capacity: 78.0

Asset Exchange Value

0% pillar weight

fallback

33.3

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

Inputs

Total Scale: 150.0
Transaction Count: 6

Supporting values

Transactions: Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 9236e975-9be4-4416-9d0a-a3fc7e7cc053, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: e43336bc-b4a4-4155-af10-aaee509977f1, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: d745b765-fc16-425d-85e4-d4783294ddb7, Type: player, Value: 0.0, Direction: outgoing, Id: part, ab60a403-1100-418f-b5c2-125a83c74cda, Type: draft_asset, Value: 46.5, Id: 61e48812-b90b-4e4a-8ac6-526d56168bd3, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: -46.5, Normalized Imbalance: -1.9, Outgoing Effective Value: 46.5, Outgoing Value: 46.5, Plausibility Explanation: This transaction appears highly unfavorable based on estimated market value. It falls outside the normal market range, but its Asset Exchange score is already at the lower end of the scale., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 0.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 3359d56a-c4d5-44fb-ba96-aca366dc6ca5, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: ab311ebc-6d21-4522-9f77-d76e01c57f26, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 56677506-b10c-4aad-925e-686742351ccb, 3, Type: draft_asset, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 1ada909c-e8dc-4ae3-912a-4a7c810f0430, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: d319f301-0920-4ce4-ac68-0f165dbc8ca4, Type: player, Value: 0.0, Id: fd5b47cb-8589-485f-891f-9da6517ce560, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: 0.0, Normalized Imbalance: 0.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: 851b6229-55ae-4300-8b3c-f6b07d7c0739, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: ec9f6e4d-a4f5-46fc-a7d6-2e2002605f1a, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 4d5e51c4-827d-4d52-b862-f008b76364c0, Type: player, Value: 0.0, Id: 32842801-b1a6-478c-b02f-3cd32bbc8826, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: 0.0, Normalized Imbalance: 0.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 34f4bf40-ef13-4cbf-b94e-f3e8d63ccab6, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 28d9d998-74ae-4ed6-aed2-15579d6fb1f2, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 7e56eb1f-5f10-4b49-a47c-fe8e3df122a6, Type: player, Value: 0.0, Id: 30b6b3f2-68a5-4fb4-a718-79514678b80f, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: 0.0, Normalized Imbalance: 0.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Type: player, Value: 0.0, Direction: outgoing, Id: swap_outcome, 64b8856a-656e-4cef-9f2e-a9becbfee6dc, 2, Type: draft_asset, Value: 0.0, Direction: outgoing, Id: swap_outcome, 2b203b61-f4c4-44ff-a41d-a69d19d76802, 1, Type: draft_asset, Value: 12.6, Id: a303e1f9-dfa6-4fc1-8ee6-a84612e5b8e7, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: -12.6, Normalized Imbalance: -0.5, Outgoing Effective Value: 12.6, Outgoing Value: 12.6, Plausibility Explanation: This transaction appears highly unfavorable based on estimated market value. It falls outside the normal market range, but its Asset Exchange score is already at the lower end of the scale., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 0.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: outgoing, Id: 28d9d998-74ae-4ed6-aed2-15579d6fb1f2, Type: player, Value: 0.0, Id: 7eab555c-5cf0-48dd-8dad-a41236348639, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: 0.0, Normalized Imbalance: 0.0, Outgoing Effective Value: 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 or transaction valuation is uncalibrated; Asset Exchange Value is displayed but excluded from the pillar score.

Timeline Alignment

20% overall weight · starting 76.2

76.6

Timeline Alignment applies Championship Push's targets; Core Age Fit is strongest and Prime Window Alignment is weakest.

Core Age Fit

30% pillar weight

reduced confidence

87.5

Core players are scored against Championship Push's ideal age range.

Inputs

Mandate: championship_push

Supporting values

Ideal Core Age: Max: 31, Min: 25
Penalty Above: 7
Penalty Below: 8
Players: Age: 25, Core Weight: 0.2, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Score: 100.0, Age: 22, Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Score: 76.0, Age: 27, Core Weight: 0.2, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Score: 100.0, Age: 36, Core Weight: 0.2, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Score: 65.0, Age: 29, Core Weight: 0.1, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Score: 84.0

Prime Window Alignment

25% pillar weight

reduced confidence

52.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: championship_push
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 38.3
Players: Age: 25, Core Weight: 0.2, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Prime Timing Offset: 2.5, Window Timing Score: 77.5, Age: 22, Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Prime Timing Offset: 5.5, Window Timing Score: 32.5, Age: 27, Core Weight: 0.2, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Prime Timing Offset: 0.5, Window Timing Score: 100.0, Age: 36, Core Weight: 0.2, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Prime Timing Offset: -8.5, Window Timing Score: 2.5, Age: 29, Core Weight: 0.1, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Prime Timing Offset: -1.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Prime Timing Offset: 4.5, Window Timing Score: 47.5
Prime Offset Range: Max: 1.0, Min: -2.0
Prime Timing Spread: 4.6
Window Timing: 59.4

Core Continuity

25% pillar weight

reduced confidence

86.4

Core Continuity measures franchise control through the 2-season mandate window.

Inputs

Continuity Horizon: 2
Mandate: championship_push

Supporting values

Overall Core Control: 86.9
Players: Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 13125000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 13125000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11875000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 11875000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: f1af9e78-21ab-40db-87fd-433382a7eff6, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 76.0, Continuity Score: 97.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7519920, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7519920, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9550298, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 9550298, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 50.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5602689, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5602689, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Original Core Weight: 0.2, Player Id: e5f5a42f-f2b7-44d7-9b69-da6f85a5766d, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 65.0, Continuity Score: 67.5, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 13398000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 13398000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 14104000, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 14104000, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.2, Player Id: e0ba6278-16cd-45f7-b3a9-0c1df8aa32d7, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 9000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9450000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 9450000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.1, Player Id: 6faf9a6f-eb7f-4ff3-8f24-b8afefe5f08a, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 84.0, Continuity Score: 100.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 20089287, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 20089287, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 21696429, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 21696429, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.1, Player Id: e3242d53-0830-41bb-9072-f05a1f6a2326, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control: 85.3

Development Environment

20% pillar weight

reduced confidence

78.8

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

Inputs

Mandate: championship_push
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 100.0
Established Veteran Count: 2
Meaningful Young Role Count: 2
Targets: Veteran Count: Max: 8, Min: 4, Young Minute Share: Max: 0.2, Min: 0.1, Young Roles: Max: 3, Min: 1
Veteran Infrastructure: 50.0
Young Minute Share: 0.2
Young Player Opportunity: 91.7
Young Rotation Minutes: 58

Tom Dundon's Dream Team — GM Grade

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations

Teams

More

iPhone or iPad

Android or desktop