New Orleans Pelicans

Give NOLA A Fresh Start — GM Grade

B-

AVC GM Grade

82/100

Selling mandate

Front-office assessment

Against the Selling mandate, asset management is the clearest gain, while competitive strength is the main cost. 5 material plausibility concerns also limit confidence in the result.

What the mandate rewards

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

Positive takeaways

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

Areas for improvement

Competitive Strength: The roster gives up some immediate on-court strength.
Contract Health: The contract structure carries more value or long-term risk.
Improve transaction realism so the scenario is supportable against the frozen market evidence.

Recommended next steps

1 Rework the flagged transaction terms before relying on the projected outcome.
2 Replace the riskiest contract commitment with cleaner value and team control.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

5 material concerns

Trade

Trade with LAC

Unlikely

Teams

LAC

Assets

Baba Miller, Darius Garland, Zion Williamson, 2029 Rnd 1 (1-3 LAC keeps outright; 4-30 Philadelphia may swap its own 2029 1st for LAC's [PHI-LAC]), Swap: less favorable of LAC (4-30)/PHI 2029 1st

Principal reason

Asset Value Outlier

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

Trade with CHA

Unlikely

Teams

CHA

Assets

Hannes Steinbach, Naz Reid, Tre Mann, Darius Garland, 2028 Rnd 1

Principal reason

Asset Value Outlier

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

Trade with CLE

Unlikely

Teams

CLE

Assets

Saddiq Bey, 2032 Rnd 1

Principal reason

Asset Value Outlier

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

Trade with DEN

Unlikely

Teams

DEN

Assets

Christian Braun, Zeke Nnaji, Dejounte Murray, 2028 Rnd 1 (1-5 own; 6-30 to OKC if the 2027 obligation is not already settled [DEN-OKC 6/23/2022]), 2029 Rnd 1 (6-30 to OKC if the obligation was not settled by 2028)

Principal reason

Asset Value Outlier

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

Trade with UTA

Unlikely

Teams

UTA

Assets

Brice Sensabaugh, Isaiah Collier, Herb Jones, 2032 Rnd 1

Principal reason

Asset Value Outlier

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

Pillar scores

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

Competitive Strength

Declined · Δ -15.3

10.1

The roster gives up some immediate on-court strength. The clearest supporting decline is Rotation Quality. Competitive Strength moved -15.3 points from the inherited state.

Roster Construction

Improved · Δ +0.6

72.1

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +0.6 points from the inherited state.

Contract Health

Declined · Δ -3.6

65.2

The contract structure carries more value or long-term risk. The clearest supporting decline is Long Term Risk. Contract Health moved -3.6 points from the inherited state.

Cap Flexibility

Declined · Δ -1.3

85.6

The team has less financial and transaction flexibility. The clearest supporting decline is Transaction Flexibility. Cap Flexibility moved -1.3 points from the inherited state.

Asset Management

Improved · Δ +28.0

93.3

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +28 points from the inherited state. Relevant recorded context: Trade with LAC: sent Zion Williamson (LAC); received Baba Miller (LAC), Darius Garland (LAC), 2029 Rnd 1 (1-3 LAC keeps outright; 4-30 Philadelphia may swap its own 2029 1st for LAC's [PHI-LAC]) (LAC), and Swap: less favorable of LAC (4-30)/PHI 2029 1st (LAC). Trade with CHA: sent Darius Garland (CHA); received Hannes Steinbach (CHA), Naz Reid (CHA), Tre Mann (CHA), and 2028 Rnd 1 (CHA).

Timeline Alignment

Improved · Δ +4.7

83.3

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Core Continuity. Timeline Alignment moved +4.7 points from the inherited state.

Advanced details

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

For expert review

Score calculation

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

Starting weighted score: 70.9
Base score: 81.7
Plausibility penalty: 0.0
Final score: 81.7

Scenario Progression

not applicable

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

Canonical Final GM Grade

81.7

Authoritative score

No Progression adjustment is applied.

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

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

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

Pillar and metric calculations

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

Competitive Strength

5% overall weight · starting 25.5

10.1

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 15.713096066461915, while Rotation Quality is weakest at 6.5344642253765715.

Star Power

30% pillar weight

15.7

The top three Star Power contributions come from Trey Murphy III, Jerami Grant, Naz Reid.

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: 1.0
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 1.9, Assigned Minutes: 30, Contribution: 1.9, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.1, Assigned Minutes: 18, Contribution: 0.0, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Replacement?: false, Role Factor: 0.6, Adjusted Epm: 0.0, Assigned Minutes: 28, Contribution: 0.0, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Replacement?: false, Role Factor: 0.9

Starting Five

25% pillar weight

7.5

Starting Five Quality combines equal contributions from Derik Queen, Christian Braun, Naz Reid, Trey Murphy III, Jeremiah Fears.

Inputs

Benchmark: -8.7, -7.3, -4.2, -1.0, -0.7, -0.6, -0.5, 0.0, 0.7, 1.9, 5.1, 5.8, 6.0, 6.4, 6.5, 7.0, 7.2, 7.2, 7.7, 9.0, 9.7, 9.9, 11.4, 11.5, 12.2, 12.2, 12.5, 13.2, 13.4, 22.3
Designated Starter Count: 5
Raw: -3.7
Replacement Value: -1.5
Role Factor Minutes: 28

Supporting values

Contributions: Adjusted Epm: -2.8, Assigned Minutes: 30, Contribution: -2.8, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -0.2, Assigned Minutes: 30, Contribution: -0.2, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.0, Assigned Minutes: 28, Contribution: 0.0, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.9, Assigned Minutes: 30, Contribution: 1.9, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.6, Assigned Minutes: 30, Contribution: -2.6, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Role Factor: 1.0

Rotation Quality

30% pillar weight

fallback

6.5

Rotation Quality averages fatigue-adjusted impact across 17 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: -1.1

Supporting values

Contributions: Adjusted Epm: -2.8, Assigned Minutes: 30, Contribution: -83.4, Effective Minutes: 30.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Epm: -1.7, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Replacement?: false, Adjusted Epm: -3.7, Assigned Minutes: 18, Contribution: -67.3, Effective Minutes: 18.0, Name: Isaiah Collier, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Replacement?: false, Adjusted Epm: -0.3, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Replacement?: false, Adjusted Epm: -0.2, Assigned Minutes: 30, Contribution: -5.7, Effective Minutes: 30.0, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Replacement?: false, Adjusted Epm: -2.8, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 28, Contribution: 0.0, Effective Minutes: 28.0, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Replacement?: false, Adjusted Epm: 0.1, Assigned Minutes: 18, Contribution: 1.3, Effective Minutes: 18.0, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Baba Miller, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 2, Contribution: 0.0, Effective Minutes: 2.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Replacement?: false, Adjusted Epm: 1.9, Assigned Minutes: 30, Contribution: 56.1, Effective Minutes: 30.0, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 20, Contribution: -30.0, Effective Minutes: 20.0, Name: Hannes Steinbach, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Replacement?: false, Adjusted Epm: -2.6, Assigned Minutes: 30, Contribution: -77.7, Effective Minutes: 30.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Epm: -3.7, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Replacement?: false, Adjusted Epm: -1.1, Assigned Minutes: 16, Contribution: -17.4, Effective Minutes: 16.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Replacement?: false, Adjusted Epm: -2.0, Assigned Minutes: 18, Contribution: -36.2, Effective Minutes: 18.0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Replacement?: false

Fallback: Baba Miller's Adjusted EPM uses the frozen provisional fallback.

Fallback: Jaron Pierre Jr.'s Adjusted EPM uses the frozen provisional fallback.

Fallback: Hannes Steinbach's Adjusted EPM uses the frozen provisional fallback.

Two Way Balance

15% pillar weight

fallback

10.6

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: -0.7
Rotation Oepm: -0.4

Supporting values

Contributions: Adjusted Depm: -1.1, Adjusted Oepm: -1.7, Assigned Minutes: 30, Defensive Contribution: -33.3, Effective Minutes: 30.0, Name: Derik Queen, Offensive Contribution: -50.1, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Depm: -0.9, Adjusted Oepm: -0.8, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Isaac Okoro, Offensive Contribution: 0.0, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Replacement?: false, Adjusted Depm: -2.2, Adjusted Oepm: -1.5, Assigned Minutes: 18, Defensive Contribution: -39.6, Effective Minutes: 18.0, Name: Isaiah Collier, Offensive Contribution: -27.7, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: -0.3, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: DeAndre Jordan, Offensive Contribution: 0.0, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Replacement?: false, Adjusted Depm: -0.0, Adjusted Oepm: -0.2, Assigned Minutes: 30, Defensive Contribution: -0.9, Effective Minutes: 30.0, Name: Christian Braun, Offensive Contribution: -4.8, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -2.6, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Micah Peavy, Offensive Contribution: 0.0, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -0.9, Assigned Minutes: 28, Defensive Contribution: 24.1, Effective Minutes: 28.0, Name: Naz Reid, Offensive Contribution: -24.1, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: 1.1, Assigned Minutes: 18, Defensive Contribution: -19.1, Effective Minutes: 18.0, Name: Jerami Grant, Offensive Contribution: 20.3, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Baba Miller, Offensive Contribution: 0.0, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Jaron Pierre Jr., Offensive Contribution: 0.0, Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: 0.0, Assigned Minutes: 2, Defensive Contribution: 0.0, Effective Minutes: 2.0, Name: Hunter Dickinson, Offensive Contribution: 0.0, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 2.4, Assigned Minutes: 30, Defensive Contribution: -17.4, Effective Minutes: 30.0, Name: Trey Murphy III, Offensive Contribution: 73.2, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 20, Defensive Contribution: -15.0, Effective Minutes: 20.0, Name: Hannes Steinbach, Offensive Contribution: -15.0, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Replacement?: false, Adjusted Depm: -1.2, Adjusted Oepm: -1.4, Assigned Minutes: 30, Defensive Contribution: -34.8, Effective Minutes: 30.0, Name: Jeremiah Fears, Offensive Contribution: -42.9, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Depm: -2.0, Adjusted Oepm: -1.7, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Walter Clayton Jr., Offensive Contribution: 0.0, Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Replacement?: false, Adjusted Depm: 0.7, Adjusted Oepm: -1.8, Assigned Minutes: 16, Defensive Contribution: 11.4, Effective Minutes: 16.0, Name: Yves Missi, Offensive Contribution: -28.8, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Replacement?: false, Adjusted Depm: -2.3, Adjusted Oepm: 0.3, Assigned Minutes: 18, Defensive Contribution: -40.7, Effective Minutes: 18.0, Name: Brice Sensabaugh, Offensive Contribution: 4.5, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Replacement?: false
Defensive Strength: 8.6
Offensive Strength: 15.3

Fallback: Baba Miller's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Jaron Pierre Jr.'s Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Hannes Steinbach's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Roster Construction

5% overall weight · starting 71.5

72.1

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 27.337877043172572.

Roster Completeness

15% pillar weight

100.0

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

Inputs

Maximum Standard Roster: 15
Maximum Two Way Contracts: 3
Minimum Standard Roster: 14
Standard Count: 15
Two Way Count: 2

Supporting values

Standard Roster Score: 100.0
Two Way Bonus: 3.3

Position Coverage

25% pillar weight

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: 3.6, Pf: 1.0, Pg: 3.0, Sf: 4.0, Sg: 1.0
Weakest Position Score: 100.0

Supporting values

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

Fallback: Hannes Steinbach has no season-minutes sample, so no C coverage credit was invented.

Fallback: Baba Miller has no season-minutes sample, so no PF coverage credit was invented.

Fallback: Jaron Pierre Jr. has no season-minutes sample, so no SG coverage credit was invented.

Skill Coverage

35% pillar weight

27.3

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

Inputs

Average Skill Score: 37.7
Ranked Player Indexes: Defense: 78.3, 61.5, 55.0, 49.8, Playmaking: 90.7, 81.3, Rebounding: 88.5, 86.9, 77.6, Rim Protection: 93.4, 85.2, Shooting: 76.1, 73.3, 63.7, 55.4, 48.5
Team Raw Scores: Defense: 64.4, Playmaking: 87.4, Rebounding: 85.8, Rim Protection: 90.9, Shooting: 67.1
Weakest Skill Score: 3.2

Supporting values

Defense: 3.2
Playmaking: 59.1
Rebounding: 34.9
Rim Protection: 74.9
Shooting: 16.5

Functional Depth

25% pillar weight

fallback

90.1

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

Inputs

Position Depth: Average Score: 91.0, Scores: C: 90.4, Pf: 93.4, Pg: 96.5, Sf: 79.5, Sg: 95.5, Units: C: 4.0, Pf: 3.7, Pg: 3.4, Sf: 4.7, Sg: 3.5, Weakest Score: 79.5
Skill Concentration: Scores: Defense: 99.4, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.3, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy: Average Score: 91.0, Qualified Index Threshold: 60.0, Scores: Defense: 75.0, Playmaking: 100.0, Rebounding: 95.0, Rim Protection: 95.0, Shooting: 90.0, Units: Defense: 2.0, Playmaking: 5.0, Rebounding: 3.5, Rim Protection: 3.5, Shooting: 3.0, Weakest Score: 75.0

Supporting values

Position Depth: 87.6
Skill Concentration: 99.9
Skill Redundancy: 86.2

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

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

Fallback: Jaron Pierre Jr. has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Contract Health

10% overall weight · starting 68.8

65.2

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 92.53053424294066, while Contract Value is weakest at 50.320423481627564.

Contract Value

35% pillar weight

fallback

50.3

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

Inputs

Active Contract Count: 17
Discounted Remaining Salary: 461209430.8

Supporting values

Best Contracts: Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 75.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Salary Weight: 0.0, Score: 75.0
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 66979309.0, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Projected Deficit: 13562888, Projected Surplus: 0, Salary Weight: 0.1, Score: 40.4, Seasons: Adjusted Expected: 27616555, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 23222993, Salary: 34206898, Score: 40.4, Season: 2026-27, Surplus: -6590343, Valuation Method: expected_salary, Adjusted Expected: 29441245, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 23501669, Salary: 36413790, Score: 40.4, Season: 2027-28, Surplus: -6972545, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 77900000, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Projected Deficit: 0, Projected Surplus: 6623165, Salary Weight: 0.2, Score: 53.5, Seasons: Adjusted Expected: 29029681, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 33765603, Salary: 27000000, Score: 53.5, Season: 2026-27, Surplus: 2029681, Valuation Method: expected_salary, Adjusted Expected: 31198384, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 37142163, Salary: 29000000, Score: 53.5, Season: 2027-28, Surplus: 2198384, Valuation Method: expected_salary, Adjusted Expected: 33395100, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 40856380, Salary: 31000000, Score: 53.6, Season: 2028-29, Surplus: 2395100, 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: 87068965.6, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Projected Deficit: 7294914, Projected Surplus: 0, Salary Weight: 0.2, Score: 46.3, Seasons: Adjusted Expected: 21190068, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 16323215, Salary: 23275862, Score: 45.5, Season: 2026-27, Surplus: -2085794, Valuation Method: expected_salary, Adjusted Expected: 23097995, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17955537, Salary: 25000000, Score: 46.2, Season: 2027-28, Surplus: -1902005, Valuation Method: expected_salary, Adjusted Expected: 25029687, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 19751090, Salary: 26724138, Score: 46.8, Season: 2028-29, Surplus: -1694451, Valuation Method: expected_salary, Adjusted Expected: 26835612, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 21074413, Salary: 28448276, Score: 47.2, Season: 2029-30, Surplus: -1612664, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Discounted Remaining Salary: 98275863.0, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Projected Deficit: 13936576, Projected Surplus: 0, Salary Weight: 0.2, Score: 44.1, Seasons: Adjusted Expected: 18438399, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11173969, Salary: 21551726, Score: 42.8, Season: 2026-27, Surplus: -3113327, Valuation Method: expected_salary, Adjusted Expected: 20310049, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12291366, Salary: 23275863, Score: 43.6, Season: 2027-28, Surplus: -2965814, Valuation Method: expected_salary, Adjusted Expected: 22210482, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13520502, Salary: 25000000, Score: 44.4, Season: 2028-29, Surplus: -2789518, Valuation Method: expected_salary, Adjusted Expected: 24132196, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 14872553, Salary: 26724137, Score: 45.2, Season: 2029-30, Surplus: -2591941, Valuation Method: expected_salary, Adjusted Expected: 25972298, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15869014, Salary: 28448274, Score: 45.6, Season: 2030-31, Surplus: -2475976, 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: 11814814.0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Projected Deficit: 1432547, Projected Surplus: 0, Salary Weight: 0.0, Score: 43.9, Seasons: Adjusted Expected: 10382267, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7039658, Salary: 11814814, Score: 43.9, Season: 2026-27, Surplus: -1432547, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 23745315.2, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 7896240, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8271960, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 10505389, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 17008870.4, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, 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: 5416080, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5673840, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8107918, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 20728222.9, Name: Hannes Steinbach, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Projected Deficit: 20754, Projected Surplus: 866971, Salary Weight: 0.0, Score: 51.9, Seasons: Adjusted Expected: 5396040, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 5790000, Salary: 5227200, Score: 51.6, Season: 2026-27, Surplus: 168840, Valuation Method: expected_salary, Adjusted Expected: 5777868, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 6560070, Salary: 5488560, Score: 52.5, Season: 2027-28, Surplus: 289308, Valuation Method: expected_salary, Adjusted Expected: 6158983, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 7432559, Salary: 5750160, Score: 53.3, Season: 2028-29, Surplus: 408823, Valuation Method: expected_salary, Adjusted Expected: 8495233, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 8421090, Salary: 8515987, Score: 49.9, Season: 2029-30, Surplus: -20754, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 4862237.0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Projected Deficit: 0, Projected Surplus: 1084593, Salary Weight: 0.0, Score: 59.1, Seasons: Adjusted Expected: 5946830, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 8477548, Salary: 4862237, Score: 59.1, Season: 2026-27, Surplus: 1084593, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 13543657.6, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Projected Deficit: 1733337, Projected Surplus: 0, Salary Weight: 0.0, Score: 44.5, Seasons: Adjusted Expected: 3724589, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 2637416, Salary: 4190520, Score: 44.4, Season: 2026-27, Surplus: -465931, Valuation Method: expected_salary, Adjusted Expected: 3988246, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 2901158, Salary: 4390320, Score: 45.4, Season: 2027-28, Surplus: -402074, Valuation Method: expected_salary, Adjusted Expected: 5886980, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 3191273, Salary: 6752312, Score: 43.6, Season: 2028-29, Surplus: -865332, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 7539848.5, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Deficit: 0, Projected Surplus: 1254318, Salary Weight: 0.0, Score: 56.9, Seasons: Adjusted Expected: 4553780, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6134031, Salary: 3876529, Score: 57.4, Season: 2026-27, Surplus: 677251, Valuation Method: expected_salary, Adjusted Expected: 4647422, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6207639, Salary: 4070355, Score: 56.2, Season: 2027-28, Surplus: 577067, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Discounted Remaining Salary: 8549004.3, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 3512760, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5595827, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Discounted Remaining Salary: 7254013.2, Name: Isaiah Collier, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Projected Deficit: 0, Projected Surplus: 3453563, Salary Weight: 0.0, Score: 66.4, Seasons: Adjusted Expected: 4970500, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 6441526, Salary: 2763960, Score: 72.2, Season: 2026-27, Surplus: 2206540, Valuation Method: expected_salary, Adjusted Expected: 6235971, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 7298249, Salary: 4988948, Score: 60.0, Season: 2027-28, Surplus: 1247023, 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, Discounted Remaining Salary: 6612786.3, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Projected Deficit: 0, Projected Surplus: 1913299, Salary Weight: 0.0, Score: 60.4, Seasons: Adjusted Expected: 2820528, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4382952, Salary: 2150917, Score: 61.9, Season: 2026-27, Surplus: 669611, Valuation Method: expected_salary, Adjusted Expected: 3145644, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4821247, Salary: 2525901, Score: 59.9, Season: 2027-28, Surplus: 619743, Valuation Method: expected_salary, Adjusted Expected: 3359643, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 5303372, Salary: 2735698, Score: 59.3, Season: 2028-29, Surplus: 623945, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 7968759.8, Name: Baba Miller, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, 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: uncorroborated_rookie_scale_signing_type, Expected: —, Salary: 1705630, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: —, Salary: 2294370, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: —, Salary: 2694363, Score: 50.0, Season: 2028-29, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: —, Salary: 2918152, Score: 50.0, Season: 2029-30, 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: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit: 37981016
Total Projected Surplus: 15195909
Worst Contracts: Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Salary Weight: 0.1, Score: 40.4, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Salary Weight: 0.0, Score: 43.9, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Salary Weight: 0.2, Score: 44.1

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

92.5

Long-Term Risk measures 20972803.3 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs

Active Contract Count: 17
Evaluated Seasons: 2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden: 0.0
Projected Cap Denominator: 842341500

Supporting values

At Risk Dollars: 20972803.3
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 6972545.0, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Projected Overpayment: 6972545, Score: —, Seasons: Adjusted Expected: 29441245, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 6972545.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 6972545, Salary: 36413790, 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, Exposure: 0.0, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 31198384, 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: 29000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 33395100, 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: 0.9, Projected Overpayment: 0, Salary: 31000000, Score: —, Season: 2028-29, 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: 4717142.1, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Projected Overpayment: 5209120, Score: —, Seasons: Adjusted Expected: 23097995, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1902005.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1902005, Salary: 25000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 25029687, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1525005.9, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1694451, Salary: 26724138, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 26835612, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1290131.2, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 1612664, Salary: 28448276, 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: 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Exposure: 9283116.2, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Projected Overpayment: 10823249, Score: —, Seasons: Adjusted Expected: 20310049, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2965814.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2965814, Salary: 23275863, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 22210482, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2510566.2, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2789518, Salary: 25000000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 24132196, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2073552.8, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 2591941, Salary: 26724137, Score: —, Season: 2029-30, Valuation Method: expected_salary, Adjusted Expected: 25972298, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1733183.2, Exposure Factor: 1.0, Future Weight: 0.7, Projected Overpayment: 2475976, Salary: 28448274, Score: —, Season: 2030-31, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8271960, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 10505389, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5673840, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8107918, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Hannes Steinbach, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Projected Overpayment: 20754, Score: —, Seasons: Adjusted Expected: 5777868, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5488560, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 6158983, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 5750160, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 8495233, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 20754, Salary: 8515987, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Exposure: 0.0, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Projected Overpayment: 1267406, Score: —, Seasons: Adjusted Expected: 3988246, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 402074, Salary: 4390320, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 5886980, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 865332, Salary: 6752312, Score: —, Season: 2028-29, 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: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 4647422, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 4070355, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Exposure: 0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5595827, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Exposure: 0.0, Name: Isaiah Collier, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 6235971, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 4988948, 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: 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, Exposure: 0.0, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3145644, 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: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3359643, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Baba Miller, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2294370, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2694363, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 2918152, Score: 50.0, Season: 2029-30, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season: Exposure: 11840364.0, Season: 2027-28
Seasons: 2027-28: 11840364.0, 2028-29: 4035572.1, 2029-30: 3363684.0, 2030-31: 1733183.2
Top Exposure Players: Exposure: 9283116.2, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Projected Overpayment: 10823249, Exposure: 6972545.0, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Projected Overpayment: 6972545, Exposure: 4717142.1, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Projected Overpayment: 5209120

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

Fallback: Expected salary was unavailable for at least one future contract season; that season contributes no invented downside exposure and the player is recorded neutral at 50.

Contract Mobility

20% pillar weight

fallback

58.8

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

Inputs

Active Contract Count: 17
Current Season: 2026-27
Discounted Remaining Salary: 461209430.8
Guaranteed Remaining Salary: 457917164.0
Low Mobility Exposure: 52.4
Salary Cap: 165000000
Weighted Mobility Average: 61.6

Supporting values

Least Movable: Marketability: 40.4, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Restriction Modifier: 0.9, Salary Utility: 80.0, Salary Weight: 0.1, Score: 51.3, Term Utility: 85.0, Marketability: 46.3, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Restriction Modifier: 0.9, Salary Utility: 100.0, Salary Weight: 0.2, Score: 54.3, Term Utility: 50.0, Marketability: 44.1, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Restriction Modifier: 1.0, Salary Utility: 100.0, Salary Weight: 0.2, Score: 56.7, Term Utility: 35.0
Most Movable: Marketability: 75.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Marketability: 75.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0
Players: Discounted Remaining Salary: 66979309.0, Guaranteed Remaining Salary: 70620688.0, Guaranteed Years Remaining: 2, Marketability: 40.4, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 80.0, Salary Weight: 0.1, Score: 51.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 77900000, Guaranteed Remaining Salary: 87000000, Guaranteed Years Remaining: 3, Marketability: 53.5, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 66.9, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 87068965.6, Guaranteed Remaining Salary: 103448276.0, Guaranteed Years Remaining: 4, Marketability: 46.3, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 100.0, Salary Weight: 0.2, Score: 54.3, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 98275863.0, Guaranteed Remaining Salary: 125000000, Guaranteed Years Remaining: 5, Marketability: 44.1, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 56.7, Term Utility: 35.0, Valuation Available?: true, Discounted Remaining Salary: 11814814.0, Guaranteed Remaining Salary: 11814814.0, Guaranteed Years Remaining: 1, Marketability: 43.9, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 63.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 23745315.2, Guaranteed Remaining Salary: 7896240.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 17008870.4, Guaranteed Remaining Salary: 5416080.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 20728222.9, Guaranteed Remaining Salary: 10715760.0, Guaranteed Years Remaining: 2, Marketability: 51.9, Name: Hannes Steinbach, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 66.4, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4862237.0, Guaranteed Remaining Salary: 4862237.0, Guaranteed Years Remaining: 1, Marketability: 59.1, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 73.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 13543657.6, Guaranteed Remaining Salary: 4190520.0, Guaranteed Years Remaining: 1, Marketability: 44.5, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 64.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 7539848.5, Guaranteed Remaining Salary: 7946884.0, Guaranteed Years Remaining: 2, Marketability: 56.9, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 69.4, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 8549004.3, Guaranteed Remaining Salary: 3512760.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 7254013.2, Guaranteed Remaining Salary: 2763960.0, Guaranteed Years Remaining: 1, Marketability: 66.4, Name: Isaiah Collier, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 72.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 4676818.0, Guaranteed Years Remaining: 2, Marketability: 60.4, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 7968759.8, Guaranteed Remaining Salary: 6694363.0, Guaranteed Years Remaining: 3, Marketability: 50.0, Name: Baba Miller, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 57.3, Term Utility: 65.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false
Salary Below 40: 0
Useful Mid Sized Contracts: 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.

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

53.5

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

Inputs

Active Contract Count: 17
Current Season: 2026-27
Discounted Remaining Salary: 461209430.8

Supporting values

Expiring Contract Count: 4
Least Optional: Expiring?: false, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Salary Weight: 0.1, Score: 20.0, Expiring?: false, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Salary Weight: 0.2, Score: 39.4, Expiring?: true, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Salary Weight: 0.0, Score: 50.0
Most Optional: Expiring?: false, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0
Players: Discounted Remaining Salary: 66979309.0, Expiring?: false, Name: Jerami Grant, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 36413790, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 77900000, Expiring?: false, Name: Trey Murphy III, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 29000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 31000000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 87068965.6, Expiring?: false, Name: Naz Reid, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Salary Weight: 0.2, Score: 39.4, Seasons: Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 26724138, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 28448276, Score: 20.0, Season: 2029-30, Status: player_option, Discounted Remaining Salary: 98275863.0, Expiring?: false, Name: Christian Braun, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 23275863, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 26724137, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 28448274, Score: 50.0, Season: 2030-31, Status: fully_guaranteed, Discounted Remaining Salary: 11814814.0, Expiring?: true, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 23745315.2, Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8271960, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 10505389, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 17008870.4, Expiring?: false, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5673840, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 8107918, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 20728222.9, Expiring?: false, Name: Hannes Steinbach, Player Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Salary Weight: 0.0, Score: 86.1, Seasons: Guaranteed Pct: —, Salary: 5488560, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 5750160, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8515987, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 4862237.0, Expiring?: true, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 13543657.6, Expiring?: false, Name: Walter Clayton Jr., Player Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 4390320, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 6752312, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 7539848.5, Expiring?: false, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 4070355, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 8549004.3, Expiring?: false, Name: Yves Missi, Player Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5595827, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 7254013.2, Expiring?: false, Name: Isaiah Collier, Player Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 4988948, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Salary Weight: 0.0, Score: 76.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 7968759.8, Expiring?: false, Name: Baba Miller, Player Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Salary Weight: 0.0, Score: 68.5, Seasons: Guaranteed Pct: —, Salary: 2294370, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2694363, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2918152, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Salary Weight: 0.0, Score: 50.0, Seasons:

Cap Flexibility

20% overall weight · starting 86.9

85.6

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 66.72560848484848.

Current Cap Position

20% pillar weight

66.7

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: 5548627
Financial Zone: below_cap
First Apron Cushion: 49548627
Second Apron Cushion: 62548627
Second Apron Excess: 0
Tax Cushion: 44067092

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: 49548627
Repeater: Source: default, Value: false
Second Apron Cushion: 62548627
Tax Cushion: 44067092
Taxpayer: false

Future Flexibility

30% pillar weight

91.8

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: 0.7, Commitment Score: 79.4, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 128068839, Salary Cap: 181500000, Score: 83.6, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.4, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 85418501, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.3, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 55172413, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official

Transaction Flexibility

20% pillar weight

73.6

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

Inputs

As Of Date: 2026-08-08
Largest Usable Signing Mechanism: Amount: 9425000, Description: Available to under-cap / room teams, Hard Cap Amount: —, Max Years: 2, Name: Room Exception, Remaining: 9425000, Triggers Hard Cap: false, Type: room, Usable: true
Non Taxpayer Mle: 15139000

Supporting values

Roster Maneuverability: 67.5
Signing Tools: 69.8
Trade Exception Capacity: 29.7
Trade Tools: 100.0

Asset Management

40% overall weight · starting 65.3

93.3

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 94.6, while Pick Quality is weakest at 92.83527183822322.

Draft Capital Value

47% pillar weight

92.9

Draft Capital Value percentiles 554.4527322997851 total DAV across 17 controlled assets against the frozen league inventory.

Inputs

Asset Count: 17
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: 554.5
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 46.7, Incoming Rollover From: , Inventory Dav: 46.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 6f2d7720-cf98-42c2-91a0-75b7b02ac0f5, Pick Id: 76adc95a-e188-4b26-a9bb-1229cb066923, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 37.8, Incoming Rollover From: 12eebd73-da48-47d7-9d06-5a73545210de, Inventory Dav: 37.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: 8985695f-9837-47f4-acfb-1126ff54b892, Pick Id: fbe58eff-e9e9-4b6e-af7b-c66ed39e2e6d, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: 0.0, Dav: 31.1, Incoming Rollover From: , Inventory Dav: 31.1, 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: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: 25527aac-78dc-4848-9ee7-077a60022603, Swap Note: PHI more favorable of PHI/LAC (LAC keeps outright if 1-3) — PHI swap right over LAC's 2029 1st, Variance: 0.0, Year: 2029, Baseline Dav: —, Dav: 2.5, Incoming Rollover From: , Inventory Dav: 2.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: 2169f093-eda6-4875-a80d-23aa5cba710c, Part Id: 67052c53-a5d9-4967-ae34-1300316fbd0b, Pick Id: a63cd4e8-597f-4bb2-9922-a07b171ab018, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 46.3, Incoming Rollover From: , Inventory Dav: 46.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 34.9, Incoming Rollover From: , Inventory Dav: 34.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: 0ec57430-1104-4f87-913e-b164d101139c, Pick Id: 679cf106-fa81-47a6-ba32-7fe0f0e5625c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 41.3, Incoming Rollover From: , Inventory Dav: 41.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 37.3, Incoming Rollover From: , Inventory Dav: 37.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 7.4, Incoming Rollover From: , Inventory Dav: 7.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 072b4804-bfc2-410e-8d4d-26221020f7ad, Part Id: 0df80149-2eed-4119-862b-bde7eea104cd, Pick Id: c0838e01-f003-4074-812d-8d7f23054911, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 33.9, Incoming Rollover From: , Inventory Dav: 33.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 33.8, Incoming Rollover From: , Inventory Dav: 33.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 40bbebca-d5c6-400d-9a52-daf99f13298c, Pick Id: 94005198-ce7b-4c5e-920a-b5c794f046ee, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 32.2, Incoming Rollover From: , Inventory Dav: 32.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: b395669a-877a-44fc-9c27-e3cd73283003, Pick Id: 546e2079-4546-4f7a-8ea9-a6000350c62a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.9, Incoming Rollover From: , Inventory Dav: 6.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 1064c796-b8bc-4cf2-9435-7739c16daf4a, Pick Id: db6b3a2a-537c-4aed-887f-70bdea17a4df, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 31.0, Incoming Rollover From: , Inventory Dav: 31.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.3, Incoming Rollover From: , Inventory Dav: 6.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: b3e9b142-06c4-46f6-9053-d947c43b530f, Pick Id: 3296e3b5-7211-4f41-bb93-e9efb3e8bd21, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team: 072b4804-bfc2-410e-8d4d-26221020f7ad: 7.4, 1ab2b119-5443-4a23-bfc0-4a4807745bba: 32.2, 1eada87e-ae03-4301-bef3-6d38d8db277f: 46.7, 2169f093-eda6-4875-a80d-23aa5cba710c: 2.5, 28ffd371-6628-47c9-9a8e-426dd34e6d23: 72.6, 6436bc01-87d6-40e9-8034-3d10597c2cc6: 33.8, 9ef3c54b-7735-4b79-9054-a7a2af819f9c: 256.0, Swap Pool: 103.2
By Year: 2027: 72.1, 2028: 137.5, 2029: 114.8, 2030: 41.3, 2031: 44.6, 2032: 106.9, 2033: 37.3
First Round Dav: 533.9
Second Round Dav: 20.6
Swap Dav: 41.2

Pick Quality

27% pillar weight

92.8

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

Inputs

Best Asset Raw: 72.1
Premium Asset Units: 3.1
Top Three Raw: 61.3

Supporting values

Best Asset: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027
Best Asset Quality: 96.6
Premium Asset Inventory: 91.5
Top Three Assets: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 46.7, Incoming Rollover From: , Inventory Dav: 46.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 6f2d7720-cf98-42c2-91a0-75b7b02ac0f5, Pick Id: 76adc95a-e188-4b26-a9bb-1229cb066923, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028
Top Three Quality: 89.8

Asset Optionality

27% pillar weight

94.6

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

Inputs

Clean First Round Years: 6
Encumbrances: Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 243ea144-d27b-4883-98f7-93ffb6d1c0ec, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: 3d7aab14-e5d4-4988-bf19-0382b4dda7df, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: f0eaa5d1-b092-4c25-b07f-cd62a47b8a28, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: c2bcd013-3a61-40f7-8654-11199a776bc5, e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 2abc5f2d-9017-4eab-b6b3-962c06706aed, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: 2d1da5e6-35f3-45aa-a954-ef7226b1ef02, c2bcd013-3a61-40f7-8654-11199a776bc5, Kind: owed, Pick Id: 729719f0-b81b-4475-8f2e-7144cd9b1ac3, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Owed First Years: , Owed Second Years: 2027, 2028, 2029, 2030, 2031, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity: 6

Supporting values

Calendar Flexibility: 92.0
Capacity: Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 40bbebca-d5c6-400d-9a52-daf99f13298c, Pick Id: 94005198-ce7b-4c5e-920a-b5c794f046ee, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 6f2d7720-cf98-42c2-91a0-75b7b02ac0f5, Pick Id: 76adc95a-e188-4b26-a9bb-1229cb066923, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 40bbebca-d5c6-400d-9a52-daf99f13298c, Pick Id: 94005198-ce7b-4c5e-920a-b5c794f046ee, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: b395669a-877a-44fc-9c27-e3cd73283003, Pick Id: 546e2079-4546-4f7a-8ea9-a6000350c62a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Capacity: 6, Conditional: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: 12eebd73-da48-47d7-9d06-5a73545210de, Kind: whole, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: 8985695f-9837-47f4-acfb-1126ff54b892, Pick Id: fbe58eff-e9e9-4b6e-af7b-c66ed39e2e6d, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Frozen: , Partial Rights: Chain: , Chain Role: obligation, Convey Type: retained, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: 2169f093-eda6-4875-a80d-23aa5cba710c, Part Id: 67052c53-a5d9-4967-ae34-1300316fbd0b, Pick Id: a63cd4e8-597f-4bb2-9922-a07b171ab018, Pick Number: —, Range: First: 1, Last: 3, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: 0ec57430-1104-4f87-913e-b164d101139c, Pick Id: 679cf106-fa81-47a6-ba32-7fe0f0e5625c, Pick Number: —, Range: First: 6, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Reserved Years: 2028, 2030, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 2ad106bb-f1d8-4dd6-8877-9a25e4d5f339, Pick Id: 2053fd9b-6167-4900-b2e8-d9d1e316d441, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: a8e3ef62-2db9-4f0f-b8bd-13a5bef45c73, Pick Id: 7bd13e3e-2254-4a24-bed6-01b61db8c344, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 1, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, Part Id: 4aeef757-2306-4b0a-9037-5cbae4136670, Pick Id: 470c4b76-6b11-40b7-85b4-5882e1b9a679, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 2169f093-eda6-4875-a80d-23aa5cba710c, Part Id: 9bea3be6-72f9-40cb-8a28-5edf718b1caf, Pick Id: a63cd4e8-597f-4bb2-9922-a07b171ab018, Pick Number: —, Range: First: 4, Last: 30, Step: 1, Round: 1, Year: 2029, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 25527aac-78dc-4848-9ee7-077a60022603, Swap Note: PHI more favorable of PHI/LAC (LAC keeps outright if 1-3) — PHI swap right over LAC's 2029 1st, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Window: First: 2027, Last: 2033, Step: 1
Clean Years: Count: 6, Detail: 2027: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2028: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 2, Status: clean, Swap Rights: 1, 2030: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2032: Complete Firsts: 3, 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: 2028, 2029, 2030, 2031, 2032, 2033
Encumbrance Control: 85.0
Tradable First Capacity: 100.0

Asset Exchange Value

0% pillar weight

fallback

57.4

Asset Exchange Value scored 8 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs

Total Scale: 211.3
Transaction Count: 8

Supporting values

Transactions: Components: Confidence: provisional, Direction: incoming, Id: b841c67e-0e07-438d-b7c2-3236c2601b05, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: e3c7e010-675e-40db-a8e9-eb2881792559, Type: player, Value: 0.0, Direction: incoming, Id: part, 67052c53-a5d9-4967-ae34-1300316fbd0b, Type: draft_asset, Value: 2.5, Direction: incoming, Id: swap_outcome, 25527aac-78dc-4848-9ee7-077a60022603, 2, Type: draft_asset, Value: 31.1, Confidence: provisional, Direction: outgoing, Id: 72bd2ba2-c86f-4439-9053-cd1bdde3228f, Type: player, Value: 0.0, Id: a4f7cd76-1575-4967-8521-bf524b200a68, Incoming Value: 33.6, Net Advantage: 33.6, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: d57caf0e-ecd9-4190-8240-c3be40e46eea, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: dfa433b6-745c-4799-b7c2-9a5c5f824e7b, Type: player, Value: 0.0, Direction: incoming, Id: part, 6f2d7720-cf98-42c2-91a0-75b7b02ac0f5, Type: draft_asset, Value: 46.7, Confidence: provisional, Direction: outgoing, Id: e3c7e010-675e-40db-a8e9-eb2881792559, Type: player, Value: 0.0, Id: c80e34a6-52c8-4cd4-8ef7-a26be95f991c, Incoming Value: 46.7, Net Advantage: 46.7, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: ea6fc38c-d966-4804-96cd-2b9015d74e4f, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: dfa433b6-745c-4799-b7c2-9a5c5f824e7b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Type: player, Value: 0.0, Direction: outgoing, Id: swap_outcome, 34f5dbdb-9641-4815-9ce8-3b3779598fb5, 2, Type: draft_asset, Value: 9.7, Direction: outgoing, Id: swap_outcome, 406fa946-a557-4366-9ebe-a1b3b7975b09, 2, Type: draft_asset, Value: 0.0, Id: 9f2d024e-be34-48d6-b0a4-9ab3dc67ba91, Incoming Value: 0.0, Net Advantage: -9.7, Outgoing Value: 9.7, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 30.5, Uncapped Score: 30.5, Components: Direction: incoming, Id: part, b395669a-877a-44fc-9c27-e3cd73283003, Type: draft_asset, Value: 32.2, Confidence: provisional, Direction: outgoing, Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Type: player, Value: 0.0, Id: 1b4b6289-e96e-40ab-b190-a45808032dda, Incoming Value: 32.2, Net Advantage: 32.2, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Type: player, Value: 0.0, Direction: incoming, Id: part, 8985695f-9837-47f4-acfb-1126ff54b892, Type: draft_asset, Value: 37.8, Direction: incoming, Id: part, 0ec57430-1104-4f87-913e-b164d101139c, Type: draft_asset, Value: 34.9, Confidence: provisional, Direction: outgoing, Id: f27f45fb-2b6b-4dea-9a47-663335189e6c, Type: player, Value: 0.0, Id: 7ad9c94d-2123-430f-bc52-dbe066e3b84a, Incoming Value: 72.6, Net Advantage: 72.6, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 36.3, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: fab291b9-4266-45ff-a840-f3436606a1cc, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 2ef9cdc9-6462-4753-a8ea-fd3a445a9f7c, Type: player, Value: 0.0, Direction: incoming, Id: part, 40bbebca-d5c6-400d-9a52-daf99f13298c, Type: draft_asset, Value: 33.8, Confidence: provisional, Direction: outgoing, Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Type: player, Value: 0.0, Id: 562c0eb3-97d7-4866-ac6f-b166daff9326, Incoming Value: 33.8, Net Advantage: 33.8, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: outgoing, Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 00551d90-7ab8-4a33-b63d-40fe0a79b063, Type: player, Value: 0.0, Id: 9471e491-a080-43b7-b5a5-20daa984c83d, Incoming Value: 0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: 036e9c97-a0be-4a2f-a286-110231430b04, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Type: player, Value: 0.0, Id: 9eb8f72c-9af9-44fd-b41e-7e48c9def223, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0

Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.

Timeline Alignment

20% overall weight · starting 78.6

83.3

Timeline Alignment applies Selling's targets; Development Environment is strongest and Prime Window Alignment is weakest.

Core Age Fit

30% pillar weight

reduced confidence

79.9

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

Inputs

Mandate: selling

Supporting values

Ideal Core Age: Max: 25, Min: 19
Penalty Above: 15
Penalty Below: 5
Players: Age: 26, Core Weight: 0.2, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Score: 85.0, Age: 25, Core Weight: 0.2, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Score: 100.0, Age: 26, Core Weight: 0.2, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Score: 85.0, Age: 32, Core Weight: 0.1, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Score: 0.0, Age: 19, Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Score: 100.0, Age: 21, Core Weight: 0.1, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Score: 100.0

Prime Window Alignment

25% pillar weight

reduced confidence

69.9

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: selling
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 56.9
Players: Age: 26, Core Weight: 0.2, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Prime Timing Offset: 1.5, Window Timing Score: 92.5, Age: 25, Core Weight: 0.2, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Prime Timing Offset: 2.5, Window Timing Score: 100.0, Age: 26, Core Weight: 0.2, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Prime Timing Offset: 1.5, Window Timing Score: 92.5, Age: 32, Core Weight: 0.1, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Prime Timing Offset: -4.5, Window Timing Score: 2.5, Age: 19, Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Prime Timing Offset: 8.5, Window Timing Score: 62.5, Age: 21, Core Weight: 0.1, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Prime Timing Offset: 6.5, Window Timing Score: 92.5
Prime Offset Range: Max: 6.0, Min: 2.0
Prime Timing Spread: 3.8
Window Timing: 76.9

Core Continuity

25% pillar weight

fallback reduced confidence

87.3

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

Inputs

Continuity Horizon: 4
Mandate: selling

Supporting values

Overall Core Control: 87.0
Players: Age Fit Score: 85.0, Continuity Score: 81.3, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 27000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 27000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 29000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 29000000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 31000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 31000000, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: full, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, full Bird rights (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: ufa_bird, Team Controlled: false, Original Core Weight: 0.2, Player Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 21551726, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 21551726, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 23275863, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 23275863, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 26724137, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 26724137, Season: 2029-30, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 656fb992-88fb-47d6-b6fa-0d090a2a46e9, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 85.0, Continuity Score: 83.8, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 23275862, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 23275862, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 26724138, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 26724138, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 28448276, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 28448276, Season: 2029-30, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.2, Player Id: 9479d4ca-122e-4017-8475-8b80475ef00f, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 0.0, Continuity Score: 52.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 34206898, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 34206898, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 36413790, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 36413790, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 2 years of service at free agency (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: a632e66a-5b9b-4651-af5b-c8b456b2bfd3, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 91.3, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7896240, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7896240, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8271960, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8271960, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 10505389, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 10505389, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 91.3, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5416080, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5416080, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5673840, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 5673840, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8107918, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8107918, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1
Top End Control: 88.0

Fallback: Control status for 2028-29 uses the documented RFA estimate.

Fallback: Control status for 2029-30 uses the documented RFA estimate.

Development Environment

20% pillar weight

reduced confidence

100.0

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

Inputs

Mandate: selling
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 100.0
Established Veteran Count: 1
Meaningful Young Role Count: 6
Targets: Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure: 100.0
Young Minute Share: 0.6
Young Player Opportunity: 100.0
Young Rotation Minutes: 132

View final roster

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

Think you can do better?

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

Grade your own scenario

Give NOLA A Fresh Start — GM Grade

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Plausibility review

Trade with LAC

Trade with CHA

Trade with CLE

Trade with DEN

Trade with UTA

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations

Teams

More

iPhone or iPad

Android or desktop