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

Magic Miracle — GM Grade

Share on X
D-

AVC GM Grade

62/100

Retool mandate

Front-office assessment

Against the Retool mandate, asset management is the clearest gain, while cap flexibility is the main cost. 3 material plausibility concerns also limit confidence in the result.

What the mandate rewards

The Retool mandate calls for balancing present competitiveness with future assets and sustainable team control.

Positive takeaways

  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.
  • Competitive Strength: The roster projects to provide more immediate on-court strength.

Areas for improvement

  • Cap Flexibility: The team has less financial and transaction flexibility.
  • Timeline Alignment: The roster is less aligned with the mandate's competitive window.
  • Improve transaction realism so the scenario is supportable against the frozen market evidence.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

3 material concerns

  • Trade

    Trade with WAS

    Unlikely
    Teams
    WAS
    Assets
    Justin Champagnie, Jase Richardson, Swap: least favorable of PHX/POR/WAS 2030 2nd, Swap: most favorable of IND/MEM/MIA 2031 2nd
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score.

  • Trade

    Trade with BOS

    Unlikely
    Teams
    BOS
    Assets
    Derrick White, Sam Hauser, Jalen Suggs, Wendell Carter Jr., Swap: less favorable of BOS/SAS 2028 1st
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score.

  • Trade

    Trade with MIL

    Unlikely
    Teams
    MIL
    Assets
    Myles Turner, Ryan Rollins, Goga Bitadze, Anthony Black, Tristan Da Silva, 2033 Rnd 1 (Top-5 protected)
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score.

Pillar scores

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

Competitive Strength
Improved · Δ +2.2
49.5

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Star Power. Competitive Strength moved +2.2 points from the inherited state.

Roster Construction
Improved · Δ +5.5
73.3

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +5.5 points from the inherited state.

Contract Health
Declined · Δ -1.1
63.0

The contract structure carries more value or long-term risk. The clearest supporting decline is Contract Optionality. Contract Health moved -1.1 points from the inherited state.

Cap Flexibility
Declined · Δ -6.3
40.1

The team has less financial and transaction flexibility. The clearest supporting decline is Future Flexibility. Cap Flexibility moved -6.3 points from the inherited state.

Asset Management
Improved · Δ +10.1
52.2

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Asset Optionality. Asset Management moved +10.1 points from the inherited state. Relevant recorded context: Trade with WAS: sent Jase Richardson (WAS); received Justin Champagnie (WAS), Swap: least favorable of PHX/POR/WAS 2030 2nd (WAS), and Swap: most favorable of IND/MEM/MIA 2031 2nd (WAS). Trade with BOS: sent Jalen Suggs (BOS) and Wendell Carter Jr. (BOS); received Derrick White (BOS), Sam Hauser (BOS), and Swap: less favorable of BOS/SAS 2028 1st (BOS).

Timeline Alignment
Declined · Δ -1.5
87.2

The roster is less aligned with the mandate's competitive window. The clearest supporting decline is Core Continuity. Timeline Alignment moved -1.5 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
61.3
Base score
61.7
Plausibility penalty
0.0
Final score
61.7

Scenario Progression

not applicable

Product v0 does not apply this curve outside a Lab-only experiment.

Canonical Final GM Grade

61.7

Authoritative score

No Progression adjustment is applied.

Retool is not applicable in product v0; only a Lab-only longitudinal experiment may apply its curve.

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
15% overall weight · starting 47.3
49.5

Competitive Strength combines four frozen-rotation metrics; Two-Way Balance is strongest at 57.60526491686325, while Starting Five Quality is weakest at 33.942718313076334.

Star Power
30% pillar weight
51.4

The top three Star Power contributions come from Derrick White, Franz Wagner, Desmond Bane.

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
10
Raw
2.9
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 4.4, Assigned Minutes: 24, Contribution: 3.5, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Replacement?: false, Role Factor: 0.8, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 2.5, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.8, Assigned Minutes: 24, Contribution: 1.4, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Replacement?: false, Role Factor: 0.8
Starting Five
25% pillar weight
33.9

Starting Five Quality combines equal contributions from Desmond Bane, Myles Turner, Ryan Rollins, Paolo Banchero, Franz Wagner.

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
4.6
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 1.8, Assigned Minutes: 24, Contribution: 1.5, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Replacement?: false, Role Factor: 0.9, Adjusted Epm: -0.8, Assigned Minutes: 28, Contribution: -0.8, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.1, Assigned Minutes: 34, Contribution: 1.1, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.3, Assigned Minutes: 36, Contribution: 0.3, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 2.5, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Role Factor: 1.0
Rotation Quality
30% pillar weight
56.5

Rotation Quality averages fatigue-adjusted impact across 10 rotation players and 240 assigned minutes.

Inputs
Assigned Minutes
240
Benchmark
-1.9, -1.7, -1.0, -1.0, -0.9, -0.8, -0.8, -0.7, -0.7, -0.7, 0.3, 0.3, 0.6, 0.6, 0.8, 0.8, 0.9, 0.9, 1.0, 1.1, 1.3, 1.3, 1.3, 1.4, 1.4, 1.5, 1.6, 1.7, 2.3, 2.8
Denominator Minutes
240
Effective Minutes
240.0
Raw
0.9
Supporting values
Contributions
Adjusted Epm: 1.8, Assigned Minutes: 24, Contribution: 43.2, Effective Minutes: 24.0, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Replacement?: false, Adjusted Epm: 0.3, Assigned Minutes: 20, Contribution: 6.4, Effective Minutes: 20.0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 12, Contribution: -9.6, Effective Minutes: 12.0, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Replacement?: false, Adjusted Epm: 4.4, Assigned Minutes: 24, Contribution: 105.4, Effective Minutes: 24.0, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Replacement?: false, Adjusted Epm: -2.4, Assigned Minutes: 14, Contribution: -33.1, Effective Minutes: 14.0, Name: Jevon Carter, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 28, Contribution: -21.6, Effective Minutes: 28.0, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Replacement?: false, Adjusted Epm: -1.0, Assigned Minutes: 12, Contribution: -11.6, Effective Minutes: 12.0, Name: Kelly Olynyk, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Replacement?: false, Adjusted Epm: 1.1, Assigned Minutes: 34, Contribution: 37.1, Effective Minutes: 34.0, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Replacement?: false, Adjusted Epm: 0.3, Assigned Minutes: 36, Contribution: 10.4, Effective Minutes: 36.0, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 89.3, Effective Minutes: 36.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false
Two Way Balance
15% pillar weight
57.6

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

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
0.3
Rotation Oepm
0.6
Supporting values
Contributions
Adjusted Depm: -0.1, Adjusted Oepm: 1.8, Assigned Minutes: 24, Defensive Contribution: -1.2, Effective Minutes: 24.0, Name: Desmond Bane, Offensive Contribution: 44.2, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 0.8, Assigned Minutes: 20, Defensive Contribution: -9.0, Effective Minutes: 20.0, Name: Nikola Vucevic, Offensive Contribution: 15.4, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: 0.0, Assigned Minutes: 12, Defensive Contribution: -9.8, Effective Minutes: 12.0, Name: Justin Champagnie, Offensive Contribution: 0.2, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Replacement?: false, Adjusted Depm: 2.6, Adjusted Oepm: 1.8, Assigned Minutes: 24, Defensive Contribution: 61.9, Effective Minutes: 24.0, Name: Derrick White, Offensive Contribution: 43.4, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Replacement?: false, Adjusted Depm: -1.0, Adjusted Oepm: -1.4, Assigned Minutes: 14, Defensive Contribution: -14.1, Effective Minutes: 14.0, Name: Jevon Carter, Offensive Contribution: -19.1, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Replacement?: false, Adjusted Depm: 0.1, Adjusted Oepm: -0.8, Assigned Minutes: 28, Defensive Contribution: 1.7, Effective Minutes: 28.0, Name: Myles Turner, Offensive Contribution: -23.2, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -0.9, Assigned Minutes: 12, Defensive Contribution: -0.9, Effective Minutes: 12.0, Name: Kelly Olynyk, Offensive Contribution: -10.7, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Replacement?: false, Adjusted Depm: 0.3, Adjusted Oepm: 0.8, Assigned Minutes: 34, Defensive Contribution: 10.2, Effective Minutes: 34.0, Name: Ryan Rollins, Offensive Contribution: 26.5, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: 0.5, Assigned Minutes: 36, Defensive Contribution: -6.5, Effective Minutes: 36.0, Name: Paolo Banchero, Offensive Contribution: 16.9, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Adjusted Depm: 0.8, Adjusted Oepm: 1.6, Assigned Minutes: 36, Defensive Contribution: 30.2, Effective Minutes: 36.0, Name: Franz Wagner, Offensive Contribution: 59.1, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false
Defensive Strength
63.5
Offensive Strength
55.1
Roster Construction
15% overall weight · starting 67.9
73.3

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 31.226349252692156.

Roster Completeness
15% pillar weight
95.0

Roster Completeness scores 14 standard contracts and 3 of 3 available two-way slots.

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
3
Minimum Standard Roster
14
Standard Count
14
Two Way Count
3
Supporting values
Standard Roster Score
90.0
Two Way Bonus
5.0
Position Coverage
25% pillar weight
100.0

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

Inputs
Average Position Score
100.0
Coverage Units
C: 2.0, Pf: 1.7, Pg: 2.0, Sf: 4.7, Sg: 2.0
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Cam Reddish has no season-minutes sample, so no SF coverage credit was invented.
Fallback: Colin Castleton has no season-minutes sample, so no C coverage credit was invented.
Fallback: Alex Morales has no season-minutes sample, so no SG coverage credit was invented.
Fallback: Izaiyah Nelson has no season-minutes sample, so no C coverage credit was invented.
Skill Coverage
35% pillar weight
31.2

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

Inputs
Average Skill Score
36.5
Ranked Player Indexes
Defense: 84.2, 72.8, 72.4, 54.8, Playmaking: 85.2, 82.5, Rebounding: 88.7, 85.8, 79.4, Rim Protection: 88.3, 85.5, Shooting: 79.7, 74.1, 71.5, 66.2, 61.1
Team Raw Scores
Defense: 74.0, Playmaking: 84.2, Rebounding: 86.0, Rim Protection: 87.4, Shooting: 72.8
Weakest Skill Score
18.9
Supporting values
Defense
18.9
Playmaking
39.3
Rebounding
35.6
Rim Protection
44.0
Shooting
44.9
Functional Depth
25% pillar weight
92.6

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

Inputs
Position Depth
Average Score: 89.9, Scores: C: 100.0, Pf: 89.7, Pg: 100.0, Sf: 75.0, Sg: 84.8, Units: C: 2.6, Pf: 4.0, Pg: 2.7, Sf: 6.0, Sg: 4.3, Weakest Score: 75.0
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.3, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 96.0, Qualified Index Threshold: 60.0, Scores: Defense: 90.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 90.0, Shooting: 100.0, Units: Defense: 3.0, Playmaking: 7.7, Rebounding: 5.6, Rim Protection: 3.0, Shooting: 5.7, Weakest Score: 90.0
Supporting values
Position Depth
85.4
Skill Concentration
100.0
Skill Redundancy
94.2
Fallback: Cam Reddish has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Colin Castleton has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Alex Morales has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Izaiyah Nelson has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
20% overall weight · starting 64.1
63.0

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 91.7068581329544, while Contract Value is weakest at 48.74215728110667.

Contract Value
35% pillar weight
48.7

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
685877027.3
Supporting values
Best Contracts
Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Salary Weight: 0.0, Score: 92.8, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Salary Weight: 0.0, Score: 78.4, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Salary Weight: 0.0, Score: 68.5
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, 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: 156193470.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Deficit: 10556528, Projected Surplus: 0, Salary Weight: 0.2, Score: 47.0, Seasons: Adjusted Expected: 38590108, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31206084, Salary: 41754690, Score: 46.2, Season: 2026-27, Surplus: -3164582, Valuation Method: expected_salary, Adjusted Expected: 42006977, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 34326692, Salary: 44847630, Score: 46.8, Season: 2027-28, Surplus: -2840653, Valuation Method: expected_salary, Adjusted Expected: 45466536, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 37759362, Salary: 47940570, Score: 47.4, Season: 2028-29, Surplus: -2474034, Valuation Method: expected_salary, Adjusted Expected: 48956251, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 41535298, Salary: 51033510, Score: 48.0, Season: 2029-30, Surplus: -2077259, 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: 188055540.0, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Deficit: 9399166, Projected Surplus: 0, Salary Weight: 0.3, Score: 47.9, Seasons: Adjusted Expected: 38768632, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 33001523, Salary: 41240250, Score: 47.0, Season: 2026-27, Surplus: -2471618, Valuation Method: expected_salary, Adjusted Expected: 42315265, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 36301675, Salary: 44539470, Score: 47.5, Season: 2027-28, Surplus: -2224205, Valuation Method: expected_salary, Adjusted Expected: 45917326, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39931843, Salary: 47838690, Score: 48.0, Season: 2028-29, Surplus: -1921364, Valuation Method: expected_salary, Adjusted Expected: 49560452, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 43925027, Salary: 51137910, Score: 48.5, Season: 2029-30, Surplus: -1577458, Valuation Method: expected_salary, Adjusted Expected: 53232609, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 48317530, Salary: 54437130, Score: 48.9, Season: 2030-31, Surplus: -1204521, 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: 113305493.0, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Projected Deficit: 7390436, Projected Surplus: 0, Salary Weight: 0.2, Score: 47.0, Seasons: Adjusted Expected: 36887578, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 30917715, Salary: 39446090, Score: 46.8, Season: 2026-27, Surplus: -2558512, Valuation Method: expected_salary, Adjusted Expected: 39688637, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 32989202, Salary: 42166510, Score: 47.1, Season: 2027-28, Surplus: -2477873, Valuation Method: expected_salary, Adjusted Expected: 42532879, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 35199478, Salary: 44886930, Score: 47.4, Season: 2028-29, Surplus: -2354051, 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: 87559600, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Projected Deficit: 0, Projected Surplus: 5877018, Salary Weight: 0.1, Score: 53.0, Seasons: Adjusted Expected: 33531248, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 35653414, Salary: 30348000, Score: 54.7, Season: 2026-27, Surplus: 3183248, Valuation Method: expected_salary, Adjusted Expected: 34478038, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 36081255, Salary: 32596000, Score: 52.7, Season: 2027-28, Surplus: 1882038, Valuation Method: expected_salary, Adjusted Expected: 35655732, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 36514230, Salary: 34844000, Score: 51.1, Season: 2028-29, Surplus: 811732, 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: 74942025.3, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Projected Deficit: 9614492, Projected Surplus: 0, Salary Weight: 0.1, Score: 44.2, Seasons: Adjusted Expected: 23178838, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15233077, Salary: 26584164, Score: 43.6, Season: 2026-27, Surplus: -3405326, Valuation Method: expected_salary, Adjusted Expected: 24719053, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 16253693, Salary: 27850077, Score: 44.4, Season: 2027-28, Surplus: -3131024, Valuation Method: expected_salary, Adjusted Expected: 26037848, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 16448737, Salary: 29115990, Score: 44.7, Season: 2028-29, Surplus: -3078142, 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: 31299106.3, Name: Sam Hauser, Player Id: 37a31be2-d0de-42ab-973d-2edbe65c13a8, Projected Deficit: 0, Projected Surplus: 1009429, Salary Weight: 0.0, Score: 51.4, Seasons: Adjusted Expected: 11246475, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11290726, Salary: 10848215, Score: 51.8, Season: 2026-27, Surplus: 398260, Valuation Method: expected_salary, Adjusted Expected: 11972075, Confidence: 0.8, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12047205, Salary: 11651785, Score: 51.3, Season: 2027-28, Surplus: 320290, Valuation Method: expected_salary, Adjusted Expected: 12746235, Confidence: 0.7, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12854367, Salary: 12455356, Score: 51.1, Season: 2028-29, Surplus: 290879, 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: 7600000, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Projected Deficit: 0, Projected Surplus: 10551870, Salary Weight: 0.0, Score: 78.4, Seasons: Adjusted Expected: 9248176, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 21493919, Salary: 4000000, Score: 78.4, Season: 2026-27, Surplus: 5248176, Valuation Method: expected_salary, Adjusted Expected: 9303694, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 23643311, Salary: 4000000, Score: 78.5, Season: 2027-28, Surplus: 5303694, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 5372520.5, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Projected Deficit: 0, Projected Surplus: 834776, Salary Weight: 0.0, Score: 56.5, Seasons: Adjusted Expected: 3096974, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4098043, Salary: 2667944, Score: 56.9, Season: 2026-27, Surplus: 429030, Valuation Method: expected_salary, Adjusted Expected: 3410831, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4507847, Salary: 3005085, Score: 55.9, Season: 2027-28, Surplus: 405746, 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: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Kelly Olynyk, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Projected Deficit: 0, Projected Surplus: 373757, Salary Weight: 0.0, Score: 56.6, Seasons: Adjusted Expected: 2825890, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 3697989, Salary: 2452133, Score: 56.6, Season: 2026-27, Surplus: 373757, 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: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Projected Deficit: 0, Projected Surplus: 1440449, Salary Weight: 0.0, Score: 68.5, Seasons: Adjusted Expected: 3892582, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7253630, Salary: 2452133, Score: 68.5, Season: 2026-27, Surplus: 1440449, 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: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Cam Reddish, Player Id: 51dcd8dd-a6f4-4d33-b244-475de3389a32, Projected Deficit: 0, Projected Surplus: 368612, Salary Weight: 0.0, Score: 56.5, Seasons: Adjusted Expected: 2820745, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 3680840, Salary: 2452133, Score: 56.5, Season: 2026-27, Surplus: 368612, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 2449421.0, Name: Jevon Carter, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Projected Deficit: 0, Projected Surplus: 1042011, Salary Weight: 0.0, Score: 64.9, Seasons: Adjusted Expected: 3491432, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5922791, Salary: 2449421, Score: 64.9, Season: 2026-27, Surplus: 1042011, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 2449421.0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Projected Deficit: 0, Projected Surplus: 14600410, Salary Weight: 0.0, Score: 92.8, Seasons: Adjusted Expected: 17049831, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26783437, Salary: 2449421, Score: 92.8, Season: 2026-27, Surplus: 14600410, 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: Noah Penda, Player Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Projected Deficit: 23641, Projected Surplus: 6905, Salary Weight: 0.0, Score: 49.9, Seasons: Adjusted Expected: 2151275, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 2152111, Salary: 2150917, Score: 50.0, Season: 2026-27, Surplus: 358, Valuation Method: expected_salary, Adjusted Expected: 2502260, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 2438342, Salary: 2525901, Score: 49.5, Season: 2027-28, Surplus: -23641, Valuation Method: expected_salary, Adjusted Expected: 2742245, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 2762641, Salary: 2735698, Score: 50.1, Season: 2028-29, Surplus: 6547, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, 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: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2027-28, Discounted Remaining Salary: 1323480.9, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, 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, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 716221, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit
36984263
Total Projected Surplus
36105237
Worst Contracts
Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Salary Weight: 0.1, Score: 44.2, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Salary Weight: 0.2, Score: 47.0, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Salary Weight: 0.2, Score: 47.0
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
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
91.7

Long-Term Risk measures 23285525.2 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
23285525.2
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, 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: 6729090.8, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Overpayment: 7391946, Score: —, Seasons: Adjusted Expected: 42006977, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2840653.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2840653, Salary: 44847630, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 45466536, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2226630.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2474034, Salary: 47940570, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 48956251, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1661807.2, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 2077259, Salary: 51033510, 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: 6058563.7, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Overpayment: 6927548, Score: —, Seasons: Adjusted Expected: 42315265, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2224205.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2224205, Salary: 44539470, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 45917326, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1729227.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1921364, Salary: 47838690, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 49560452, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1261966.4, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 1577458, Salary: 51137910, Score: —, Season: 2029-30, Valuation Method: expected_salary, Adjusted Expected: 53232609, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 843164.7, Exposure Factor: 1.0, Future Weight: 0.7, Projected Overpayment: 1204521, Salary: 54437130, Score: —, Season: 2030-31, 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: 4596518.9, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Projected Overpayment: 4831924, Score: —, Seasons: Adjusted Expected: 39688637, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2477873.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2477873, Salary: 42166510, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 42532879, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2118645.9, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2354051, Salary: 44886930, 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, Exposure: 0.0, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 34478038, 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: 32596000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 35655732, 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: 34844000, 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, Exposure: 5901351.8, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Projected Overpayment: 6209166, Score: —, Seasons: Adjusted Expected: 24719053, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 3131024.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 3131024, Salary: 27850077, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 26037848, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2770327.8, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 3078142, Salary: 29115990, 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, Exposure: 0.0, Name: Sam Hauser, Player Id: 37a31be2-d0de-42ab-973d-2edbe65c13a8, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 11972075, 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: 11651785, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 12746235, 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: 12455356, 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: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 9303694, 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: 4000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3410831, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3005085, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Kelly Olynyk, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Cam Reddish, Player Id: 51dcd8dd-a6f4-4d33-b244-475de3389a32, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jevon Carter, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, 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: 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: Noah Penda, Player Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Projected Overpayment: 23641, Score: —, Seasons: Adjusted Expected: 2502260, 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: 1.0, Projected Overpayment: 23641, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 2742245, 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: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 716221, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary
Riskiest Season
Exposure: 10673755.0, Season: 2027-28
Seasons
2027-28: 10673755.0, 2028-29: 8844831.9, 2029-30: 2923773.6, 2030-31: 843164.7
Top Exposure Players
Exposure: 6729090.8, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Overpayment: 7391946, Exposure: 6058563.7, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Overpayment: 6927548, Exposure: 5901351.8, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Projected Overpayment: 6209166
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
55.3

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
685877027.3
Guaranteed Remaining Salary
790151125.0
Low Mobility Exposure
52.8
Salary Cap
165000000
Weighted Mobility Average
56.4
Supporting values
Least Movable
Marketability: 47.0, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Restriction Modifier: 0.9, Salary Utility: 80.0, Salary Weight: 0.2, Score: 52.2, Term Utility: 65.0, Marketability: 47.9, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Restriction Modifier: 1.0, Salary Utility: 80.0, Salary Weight: 0.3, Score: 54.0, Term Utility: 35.0, Marketability: 44.2, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Restriction Modifier: 0.9, Salary Utility: 100.0, Salary Weight: 0.1, Score: 55.1, Term Utility: 65.0
Most Movable
Marketability: 92.8, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 88.2, Term Utility: 100.0, Marketability: 78.4, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.0, Score: 74.1, Term Utility: 85.0, Marketability: 68.5, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 73.6, Term Utility: 100.0
Players
Discounted Remaining Salary: 156193470.0, Guaranteed Remaining Salary: 185576400, Guaranteed Years Remaining: 4, Marketability: 47.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.2, Score: 55.7, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 188055540.0, Guaranteed Remaining Salary: 239193450.0, Guaranteed Years Remaining: 5, Marketability: 47.9, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.3, Score: 54.0, Term Utility: 35.0, Valuation Available?: true, Discounted Remaining Salary: 113305493.0, Guaranteed Remaining Salary: 126499530.0, Guaranteed Years Remaining: 3, Marketability: 47.0, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Restriction Modifier: 0.9, Restrictions: significant_trade_bonus, Salary Utility: 80.0, Salary Weight: 0.2, Score: 52.2, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 87559600, Guaranteed Remaining Salary: 97788000, Guaranteed Years Remaining: 3, Marketability: 53.0, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.1, Score: 61.6, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 74942025.3, Guaranteed Remaining Salary: 83550231.0, Guaranteed Years Remaining: 3, Marketability: 44.2, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 100.0, Salary Weight: 0.1, Score: 55.1, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 31299106.3, Guaranteed Remaining Salary: 34955356.0, Guaranteed Years Remaining: 3, Marketability: 51.4, Name: Sam Hauser, Player Id: 37a31be2-d0de-42ab-973d-2edbe65c13a8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 63.1, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 7600000, Guaranteed Remaining Salary: 8000000, Guaranteed Years Remaining: 2, Marketability: 78.4, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 74.1, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 5372520.5, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 56.5, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 56.6, Name: Kelly Olynyk, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 68.5, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 73.6, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 56.5, Name: Cam Reddish, Player Id: 51dcd8dd-a6f4-4d33-b244-475de3389a32, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Guaranteed Remaining Salary: 2449421.0, Guaranteed Years Remaining: 1, Marketability: 64.9, Name: Jevon Carter, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 71.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Guaranteed Remaining Salary: 2449421.0, Guaranteed Years Remaining: 1, Marketability: 92.8, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 88.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 2150917.0, Guaranteed Years Remaining: 1, Marketability: 49.9, Name: Noah Penda, Player Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 91000, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 50.0, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, 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: 1323480.9, Guaranteed Remaining Salary: 91000, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, 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
3
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: 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
48.9

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
685877027.3
Supporting values
Expiring Contract Count
7
Least Optional
Expiring?: false, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Salary Weight: 0.0, Score: 20.0, Expiring?: false, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Salary Weight: 0.1, Score: 34.7, Expiring?: false, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Salary Weight: 0.2, Score: 50.0
Most Optional
Expiring?: false, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Noah Penda, Player Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Salary Weight: 0.0, Score: 97.6, Expiring?: false, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Salary Weight: 0.0, Score: 95.0
Players
Discounted Remaining Salary: 156193470.0, Expiring?: false, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 44847630, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 47940570, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 51033510, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 188055540.0, Expiring?: false, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 44539470, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 47838690, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 51137910, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 54437130, Score: 50.0, Season: 2030-31, Status: fully_guaranteed, Discounted Remaining Salary: 113305493.0, Expiring?: false, Name: Desmond Bane, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 42166510, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 44886930, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 87559600, Expiring?: false, Name: Derrick White, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 32596000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 34844000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 74942025.3, Expiring?: false, Name: Myles Turner, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Salary Weight: 0.1, Score: 34.7, Seasons: Guaranteed Pct: —, Salary: 27850077, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 29115990, Score: 20.0, Season: 2028-29, Status: player_option, Discounted Remaining Salary: 31299106.3, Expiring?: false, Name: Sam Hauser, Player Id: 37a31be2-d0de-42ab-973d-2edbe65c13a8, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 11651785, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 12455356, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 7600000, Expiring?: false, Name: Ryan Rollins, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 4000000, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 5372520.5, Expiring?: false, Name: Justin Champagnie, Player Id: 331e910d-69c8-4c56-9af5-758e590057f4, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3005085, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Kelly Olynyk, Player Id: c266532e-1a6f-478d-a256-1c2304f2b339, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Doug McDermott, Player Id: bffa46ee-6d8a-4c86-b50d-40b74852dd13, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Cam Reddish, Player Id: 51dcd8dd-a6f4-4d33-b244-475de3389a32, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Jevon Carter, Player Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Noah Penda, Player Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Salary Weight: 0.0, Score: 97.6, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 95.0, Season: 2027-28, Status: non_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 1323480.9, Expiring?: false, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Salary Weight: 0.0, Score: 95.0, Seasons: Guaranteed Pct: —, Salary: 716221, Score: 95.0, Season: 2027-28, Status: non_guaranteed
Cap Flexibility
20% overall weight · starting 46.4
40.1

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 56.211708249436526, while Current Cap Position is weakest at 13.278168484848486.

Current Cap Position
20% pillar weight
13.3

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

Inputs
Salary Cap
165000000
Supporting values
Cap Room
0
Financial Zone
between_aprons
First Apron Cushion
-10295511
Second Apron Cushion
2704489
Second Apron Excess
0
Tax Cushion
-16112797
Tax Apron Exposure
30% pillar weight
38.3

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

Inputs
Financial Zone
between_aprons
Projected Tax Bill
29319789
Salary Cap
165000000
Tax Bill Ratio
0.2
Supporting values
First Apron Cushion
-10295511
Repeater
Source: default, Value: false
Second Apron Cushion
2704489
Tax Cushion
-16112797
Taxpayer
true
Future Flexibility
30% pillar weight
56.2

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: 1.1, Commitment Score: 28.4, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 207651472, Salary Cap: 181500000, Score: 42.7, Season: 2027-28, Threshold Source: official, Commitment Ratio: 1.1, Commitment Score: 36.9, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 217081536, Salary Cap: 199650000, Score: 49.5, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.5, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 102171420, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
45.4

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

Inputs
As Of Date
2026-08-17
Largest Usable Signing Mechanism
Amount: 6102000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 6102000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
97.0
Signing Tools
52.2
Trade Exception Capacity
0.0
Trade Tools
50.0
Asset Management
10% overall weight · starting 42.1
52.2

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 65.4, while Draft Capital Value is weakest at 46.13652096084701.

Draft Capital Value
47% pillar weight
46.1

Draft Capital Value percentiles 324.7145964910782 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
324.7
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: 0.0, Dav: 29.2, Incoming Rollover From: , Inventory Dav: 29.2, 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: 588fbc9b-47b3-4183-a444-2dac274f9c75, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2028, Baseline Dav: 0.0, Dav: 12.7, Incoming Rollover From: , Inventory Dav: 12.7, 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: 2, Seed: —, Std Error: 0.0, Swap Group Id: 5b15ea68-8384-4626-9777-fcee8bb029a7, Swap Note: ORL more favorable of LAL/WAS; WAS less [LAL-ORL 6/23/2022; LAL-WAS 1/23/2023], Variance: 0.0, Year: 2028, Baseline Dav: 41.0, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 35.2, 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: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Variance: 0.0, Year: 2029, Baseline Dav: —, Dav: 1.7, Incoming Rollover From: , Inventory Dav: 1.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 8.7, Incoming Rollover From: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Inventory Dav: 8.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 7d57e8a3-d4e5-4da8-933f-dc7e917caaeb, Pick Id: 33ab85f9-0082-41d8-9bfc-8f1f1af82199, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: 8.0, Dav: 1.9, Incoming Rollover From: , Inventory Dav: 9.9, 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: 2, Seed: —, Std Error: 0.0, Swap Group Id: 406fa946-a557-4366-9ebe-a1b3b7975b09, Swap Note: ORL may swap its 2030 2nd for New Orleans' [New Orleans-Orlando 6/27/2024], Variance: 0.0, Year: 2030, Baseline Dav: 0.0, Dav: 5.8, Incoming Rollover From: , Inventory Dav: 5.8, Inventory Std Error: 0.0, Inventory Variance: 4.4, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 2, Seed: 11699681178268813369, 4970652695611298476, 5523137404831724184, Std Error: 0.0, Swap Group Id: 971d0f42-4496-4fc8-a4e1-e62b64053298, Swap Note: PHI holds the two most favorable outcomes (most favorable pledged to BOS, pending); WAS least of PHX/POR/WAS [PHI-WAS 2/6/2025], Variance: 4.4, Year: 2030, Baseline Dav: —, Dav: 8.6, Incoming Rollover From: , Inventory Dav: 8.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 8a2bb799-7808-4375-b8da-fdd5706d5507, Pick Id: ad42ecb3-26b5-4ed2-a99f-99d1351f1bbc, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 36.2, Incoming Rollover From: , Inventory Dav: 36.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 0.0, Dav: 10.0, Incoming Rollover From: , Inventory Dav: 10.0, Inventory Std Error: 0.0, Inventory Variance: 4.2, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: 7310351564880690943, 50315689404390181, 6468056549216483695, Std Error: 0.0, Swap Group Id: 0168fab1-026c-461a-bee0-f6ed86f7dd47, Swap Note: WAS more favorable of IND/MIA; MEM more favorable of own vs remainder; IND least [UTA-WAS 6/25/2025; IND-MEM 7/6/2025], Variance: 4.2, Year: 2031, Baseline Dav: 7.4, Dav: 1.8, Incoming Rollover From: , Inventory Dav: 9.1, 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: 2, Seed: —, Std Error: 0.0, Swap Group Id: d4b54a31-5b17-4045-a323-a24dd779d46c, Swap Note: ORL more favorable of ORL/NOP; OKC the other [New Orleans-Orlando 6/27/2024; New Orleans-Oklahoma City 2/5/2025], Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 33.2, Incoming Rollover From: , Inventory Dav: 33.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 3d5afbc6-baff-43cf-909e-a0072afe33ee, Pick Id: 731f5925-c0eb-4c9b-a102-c962969d7593, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9f0b5efa-62b3-4ba7-80a4-82c39e8fbbed, Pick Id: fb36bce3-62de-4e68-8979-b10242a5e8e2, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.6, Incoming Rollover From: , Inventory Dav: 30.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 2f45362a-3d57-4aea-901a-575c284377f0, Pick Id: c7ccb676-ae61-4d91-b785-fcd34fc6d082, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 30.0, Incoming Rollover From: , Inventory Dav: 30.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.2, Incoming Rollover From: , Inventory Dav: 6.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: e2aa909d-42c9-4656-a53a-ba8dbb04b868, Pick Id: 9673a37a-eaec-4250-8c01-ad616d98b855, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
C2bcd013-3a61-40f7-8654-11199a776bc5: 174.2, C9cdbaa8-4ab4-42ed-a380-c2d30ee2058c: 30.0, Cd1ba595-02f2-42e8-9488-8bf2090e6a18: 8.6, Swap Pool: 111.9
By Year
2027: 50.8, 2028: 41.9, 2029: 45.7, 2030: 24.3, 2031: 55.3, 2032: 40.0, 2033: 66.8
First Round Dav
247.0
Second Round Dav
77.8
Swap Dav
61.3
Pick Quality
27% pillar weight
49.6

Pick Quality combines frozen-league percentiles for the best asset and top three with 1.2000000000000002 Premium Asset Units.

Inputs
Best Asset Raw
50.8
Premium Asset Units
1.2
Top Three Raw
43.3
Supporting values
Best Asset
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027
Best Asset Quality
51.7
Premium Asset Inventory
55.0
Top Three Assets
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 36.2, Incoming Rollover From: , Inventory Dav: 36.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 41.0, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 35.2, 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: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Variance: 0.0, Year: 2029
Top Three Quality
44.8
Asset Optionality
27% pillar weight
65.4

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

Inputs
Clean First Round Years
3
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, 6436bc01-87d6-40e9-8034-3d10597c2cc6, Kind: owed, Pick Id: 52874e0b-579e-4a30-8eaf-7a30eef9be18, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 356b0b6b-4ce4-4fe7-a9dd-d4479d032f37, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2028, Affected Years: 2028, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, Kind: owed, Pick Id: 7b9088f9-debe-4f95-ab72-cbdd79d5c9da, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: swap_owed, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Protected?: true, Retained Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 8f835b23-dead-4751-be20-7efc21079098, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2030, Owed First Years: 2028, 2030, Owed Second Years: 2027, 2028, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity
3
Supporting values
Calendar Flexibility
50.0
Capacity
Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 2f45362a-3d57-4aea-901a-575c284377f0, Pick Id: c7ccb676-ae61-4d91-b785-fcd34fc6d082, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 3d5afbc6-baff-43cf-909e-a0072afe33ee, Pick Id: 731f5925-c0eb-4c9b-a102-c962969d7593, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 2f45362a-3d57-4aea-901a-575c284377f0, Pick Id: c7ccb676-ae61-4d91-b785-fcd34fc6d082, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: 380cae38-429c-4c7e-9f2b-b7a0803a9868, Pick Id: 5237202f-3234-4e77-8567-59088c254659, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2033, Capacity: 3, Conditional: , Frozen: , Partial Rights: Chain: Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: —, Pick Id: 33ab85f9-0082-41d8-9bfc-8f1f1af82199, Pick Number: —, Reason: —, Resolved?: true, Retained Range: —, Round: 2, Year: 2029, Chain Role: obligation, Convey Type: rolls_to, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Pick Number: —, Range: First: 1, Last: 2, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2029, Reserved Years: 2031, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 37279f2a-dce4-4751-a9b3-40a4a3d447e9, Pick Id: 5b7f26f2-44ff-4389-b801-4e8af0d91dd4, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 5e0175c5-e1b9-4ec2-9085-4cdb127db98c, Part Id: 69998739-3d3d-4237-95ab-d2d849ffaa97, Pick Id: e21b67f0-a622-454d-abd9-e3a3058511df, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 588fbc9b-47b3-4183-a444-2dac274f9c75, Swap Note: Backfilled from pairwise swap, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2028, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: f5046585-7669-482a-a2fe-0e3be0b12fed, Pick Id: 94e2cc65-25cf-473c-8e5c-b879d87e42d8, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 5672ebf6-ee4d-4fc4-97e1-733049009f96, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Pick Number: —, Range: First: 3, 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: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2029, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 3, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 1, 2029: Complete Firsts: 0, Partial Rights: 1, Status: partial, Swap Rights: 1, 2030: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2032: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2032, 2033
Encumbrance Control
57.0
Tradable First Capacity
78.0
Asset Exchange Value
0% pillar weight
0.0

Asset Exchange Value scored 3 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs
Total Scale
75.0
Transaction Count
3
Supporting values
Transactions
Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 331e910d-69c8-4c56-9af5-758e590057f4, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 971d0f42-4496-4fc8-a4e1-e62b64053298, 3, Type: draft_asset, Value: 5.8, Direction: incoming, Id: swap_outcome, 0168fab1-026c-461a-bee0-f6ed86f7dd47, 1, Type: draft_asset, Value: 10.0, Confidence: provisional, Direction: outgoing, Id: 28114f73-4ce4-4394-a788-9dfecae17e51, Type: player, Value: 0.0, Id: 43ef5b12-96ae-4269-9cb8-adfb334ba78d, Incoming Effective Value: 12.6, Incoming Value: 15.8, Net Advantage: 12.6, Normalized Imbalance: 0.5, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 37a31be2-d0de-42ab-973d-2edbe65c13a8, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 588fbc9b-47b3-4183-a444-2dac274f9c75, 2, Type: draft_asset, Value: 29.2, Confidence: provisional, Direction: outgoing, Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Type: player, Value: 0.0, Id: 757b868e-726d-4189-bd57-8cd7b40ee569, Incoming Effective Value: 29.2, Incoming Value: 29.2, Net Advantage: 29.2, Normalized Imbalance: 1.2, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: db523d30-5f37-436a-8c60-50412155c0ca, Type: player, Value: 0.0, Direction: incoming, Id: part, 380cae38-429c-4c7e-9f2b-b7a0803a9868, Type: draft_asset, Value: 30.0, Confidence: provisional, Direction: outgoing, Id: 0fd236c9-8dbb-4924-be29-2d10ce4caa03, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 3a777a64-f445-48e6-aaaa-3ca36b5872f2, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 76f96a69-23ce-47d3-9f76-26c2fd565784, Type: player, Value: 0.0, Id: 8690a12b-5b18-4d1e-b851-460a473fa43b, Incoming Effective Value: 30.0, Incoming Value: 30.0, Net Advantage: 30.0, Normalized Imbalance: 1.2, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 100.0
Fallback: Player or transaction valuation is uncalibrated; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 88.7
87.2

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

Core Age Fit
30% pillar weight
92.4

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

Inputs
Mandate
retool
Supporting values
Ideal Core Age
Max: 29, Min: 23
Penalty Above
12
Penalty Below
8
Players
Age: 24, Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Score: 100.0, Age: 24, Core Weight: 0.2, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Score: 100.0, Age: 32, Core Weight: 0.2, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Score: 64.0, Age: 28, Core Weight: 0.2, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Score: 100.0, Age: 30, Core Weight: 0.1, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Score: 88.0
Prime Window Alignment
25% pillar weight
75.6

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
retool
Prime Midpoint
27.5
Supporting values
Core Synchronization
67.4
Players
Age: 24, Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 24, Core Weight: 0.2, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Prime Timing Offset: 4.5, Window Timing Score: 85.0, Age: 32, Core Weight: 0.2, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Prime Timing Offset: -4.5, Window Timing Score: 32.5, Age: 28, Core Weight: 0.2, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Prime Timing Offset: -0.5, Window Timing Score: 92.5, Age: 30, Core Weight: 0.1, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Prime Timing Offset: -2.5, Window Timing Score: 62.5
Prime Offset Range
Max: 3.5, Min: 0.0
Prime Timing Spread
3.4
Window Timing
80.0
Core Continuity
25% pillar weight
85.2

Core Continuity measures franchise control through the 3-season mandate window.

Inputs
Continuity Horizon
3
Mandate
retool
Supporting values
Overall Core Control
86.7
Players
Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 41754690, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 41754690, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 44847630, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 44847630, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 47940570, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 47940570, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 45.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 4000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 4000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 4000000, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 4000000, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Original Core Weight: 0.2, Player Id: db523d30-5f37-436a-8c60-50412155c0ca, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 41240250, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 41240250, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 44539470, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 44539470, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 47838690, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 47838690, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 64.0, Continuity Score: 100.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 30348000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 30348000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 32596000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 32596000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 34844000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 34844000, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 35e3ad06-e6dc-4154-88b5-6de7ad7c7718, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 39446090, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 39446090, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 42166510, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 42166510, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 44886930, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 44886930, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 2ec729c1-059d-41e2-b483-307497b37221, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 88.0, Continuity Score: 78.3, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 26584164, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 26584164, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 27850077, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 27850077, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 29115990, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 29115990, Season: 2028-29, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.1, Player Id: bd309af6-eba6-432b-9bfb-64412d8739c8, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control
81.7
Development Environment
20% pillar weight
96.3

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

Inputs
Mandate
retool
Rotation Minutes
240
Supporting values
Developmental Role Distribution
100.0
Established Veteran Count
4
Meaningful Young Role Count
3
Targets
Veteran Count: Max: 5, Min: 2, Young Minute Share: Max: 0.4, Min: 0.2, Young Roles: Max: 5, Min: 2
Veteran Infrastructure
100.0
Young Minute Share
0.4
Young Player Opportunity
91.7
Young Rotation Minutes
106
View final roster

See the Orlando Magic cap sheet this grade was calculated from.

Think you can do better?

Build your own moves for the Orlando Magic and see how your front office grades out.

Grade your own scenario

Teams

More

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

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

iPhone or iPad

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

Android or desktop

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

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

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