New Orleans Pelicans

Give NOLA A Fresh Start — GM Grade

B-

AVC GM Grade

82/100

Selling mandate

Front-office assessment

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

What the mandate rewards

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

Positive takeaways

Asset Management: The organization finishes with a stronger collection of player and draft assets.
Cap Flexibility: The team has more room to maneuver under the cap and apron rules.
Roster Construction: The roster has a better mix of coverage, skills, and usable depth.

Areas for improvement

Competitive Strength: The roster gives up some immediate on-court strength.
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.

Recommended next steps

1 Rework the flagged transaction terms before relying on the projected outcome.
2 Shift the rotation toward players whose age and team control fit the mandate window.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

5 material concerns

Trade

Trade with UTA

Unlikely

Teams

UTA

Assets

Josh Green, Jusuf Nurkic, Brice Sensabaugh, Kyle Filipowski, Zion Williamson, Karlo Matkovic, Swap: 2nd most favorable of CLE/MIN (6-30)/UTA 2029 1st, Swap: more favorable of BOS/CLE 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 HOU

Unlikely

Teams

HOU

Assets

Fred VanVleet, Dejounte Murray, 2030 Rnd 1 (Top-11 protected), Swap: 2nd most favorable of HOU/IND/MIA/OKC/SAS 2027 2nd, 2031 Rnd 2

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 CHA

Unlikely

Teams

CHA

Assets

Grant Williams, Herb Jones, 2027 Rnd 1 (15-30 conveys to Charlotte), Swap: least favorable of CLE/MIN (6-30)/UTA 2029 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 POR, PHX

Unlikely

Teams

PHX, POR

Assets

Jalen Green, Trey Murphy III, 2031 Rnd 1, Swap: least favorable of CLE/MIN/UTA 2027 1st, 2028 Rnd 2, 2032 Rnd 2, 2027 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.
Trade

Trade with LAL

Unlikely

Teams

LAL

Assets

Yves Missi, 2031 Rnd 2, 2032 Rnd 2

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

Declined · Δ -14.2

11.2

The roster gives up some immediate on-court strength. The clearest supporting decline is Starting Five. Competitive Strength moved -14.2 points from the inherited state.

Roster Construction

Improved · Δ +1.0

72.5

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +1 points from the inherited state.

Contract Health

Declined · Δ -1.0

67.7

The contract structure carries more value or long-term risk. The clearest supporting decline is Contract Value. Contract Health moved -1 points from the inherited state.

Cap Flexibility

Improved · Δ +1.6

88.5

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Future Flexibility. Cap Flexibility moved +1.6 points from the inherited state.

Asset Management

Improved · Δ +32.7

98.0

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +32.7 points from the inherited state. Relevant recorded context: Trade with UTA: sent Zion Williamson (UTA) and Karlo Matkovic (UTA); received Josh Green (UTA), Jusuf Nurkic (UTA), Brice Sensabaugh (UTA), Kyle Filipowski (UTA), Swap: 2nd most favorable of CLE/MIN (6-30)/UTA 2029 1st (UTA), and Swap: more favorable of BOS/CLE 2031 2nd (UTA). Trade with HOU: sent Dejounte Murray (HOU), Swap: 2nd most favorable of HOU/IND/MIA/OKC/SAS 2027 2nd (HOU), and 2031 Rnd 2 (HOU); received Fred VanVleet (HOU) and 2030 Rnd 1 (Top-11 protected) (HOU).

Timeline Alignment

Declined · Δ -7.2

71.4

The roster is less aligned with the mandate's competitive window. The clearest supporting decline is Prime Window Alignment. Timeline Alignment moved -7.2 points from the inherited state.

Advanced details

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

For expert review

Score calculation

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

Starting weighted score: 70.9
Base score: 82.1
Plausibility penalty: 0.0
Final score: 82.1

Scenario Progression

not applicable

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

Canonical Final GM Grade

82.1

Authoritative score

No Progression adjustment is applied.

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

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

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

Pillar and metric calculations

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

Competitive Strength

5% overall weight · starting 25.5

11.2

Competitive Strength combines four frozen-rotation metrics; Two-Way Balance is strongest at 17.024753810853703, while Starting Five Quality is weakest at 7.483002811576551.

Star Power

30% pillar weight

11.9

The top three Star Power contributions come from Grant Williams, Saddiq Bey, Jalen Green.

Inputs

Benchmark: -0.5, -0.4, -0.1, 0.5, 0.9, 1.2, 1.2, 1.5, 1.9, 2.2, 2.2, 2.2, 2.4, 2.5, 2.5, 2.9, 3.1, 3.2, 3.5, 3.6, 3.7, 4.0, 4.2, 4.2, 4.3, 4.7, 4.8, 5.8, 5.8, 7.3
Eligible Player Count: 11
Raw: 0.7
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 1.1, Assigned Minutes: 24, Contribution: 0.9, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Replacement?: false, Role Factor: 0.8, Adjusted Epm: 0.6, Assigned Minutes: 28, Contribution: 0.5, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 0.2, Assigned Minutes: 26, Contribution: 0.2, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Role Factor: 0.9

Starting Five

25% pillar weight

7.5

Starting Five Quality combines equal contributions from Derik Queen, Jalen Green, Saddiq Bey, Jeremiah Fears, Grant Williams.

Inputs

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

Supporting values

Contributions: Adjusted Epm: -2.8, Assigned Minutes: 34, Contribution: -2.8, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.2, Assigned Minutes: 26, Contribution: 0.2, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 0.6, Assigned Minutes: 28, Contribution: 0.6, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.6, Assigned Minutes: 30, Contribution: -2.6, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.1, Assigned Minutes: 24, Contribution: 0.9, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Replacement?: false, Role Factor: 0.9

Rotation Quality

30% pillar weight

fallback

10.8

Rotation Quality averages fatigue-adjusted impact across 11 rotation players and 240 assigned minutes.

Inputs

Assigned Minutes: 240
Benchmark: -1.9, -1.7, -1.0, -1.0, -0.9, -0.8, -0.8, -0.7, -0.7, -0.7, 0.3, 0.3, 0.6, 0.6, 0.8, 0.8, 0.9, 0.9, 1.0, 1.1, 1.3, 1.3, 1.3, 1.4, 1.4, 1.5, 1.6, 1.7, 2.3, 2.8
Denominator Minutes: 240
Effective Minutes: 240.0
Raw: -1.0

Supporting values

Contributions: Adjusted Epm: -2.8, Assigned Minutes: 34, Contribution: -94.5, Effective Minutes: 34.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Epm: 0.2, Assigned Minutes: 26, Contribution: 5.8, Effective Minutes: 26.0, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 16, Contribution: -12.1, Effective Minutes: 16.0, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Replacement?: false, Adjusted Epm: -1.3, Assigned Minutes: 18, Availability: 0.4, Contribution: -9.3, Effective Minutes: 18.0, Expected Games: 30, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Replacement?: false, Adjusted Epm: -1.8, Assigned Minutes: 8, Contribution: -14.2, Effective Minutes: 8.0, Name: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Replacement?: false, Adjusted Epm: -0.1, Assigned Minutes: 18, Contribution: -1.5, Effective Minutes: 18.0, Name: Jusuf Nurkic, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 18, Contribution: -27.0, Effective Minutes: 18.0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false, Adjusted Epm: 0.6, Assigned Minutes: 28, Contribution: 15.7, Effective Minutes: 28.0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Adjusted Epm: -2.6, Assigned Minutes: 30, Contribution: -77.7, Effective Minutes: 30.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Epm: 1.1, Assigned Minutes: 24, Contribution: 25.5, Effective Minutes: 24.0, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Replacement?: false, Adjusted Epm: -2.0, Assigned Minutes: 20, Contribution: -40.2, Effective Minutes: 20.0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Replacement?: false

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

Two Way Balance

15% pillar weight

fallback

17.0

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: -0.5
Rotation Oepm: -0.5

Supporting values

Contributions: Adjusted Depm: -1.1, Adjusted Oepm: -1.7, Assigned Minutes: 34, Defensive Contribution: -37.7, Effective Minutes: 34.0, Name: Derik Queen, Offensive Contribution: -56.8, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Replacement?: false, Adjusted Depm: 0.3, Adjusted Oepm: -0.0, Assigned Minutes: 26, Defensive Contribution: 6.7, Effective Minutes: 26.0, Name: Jalen Green, Offensive Contribution: -0.9, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: -1.1, Assigned Minutes: 16, Defensive Contribution: 6.0, Effective Minutes: 16.0, Name: Josh Green, Offensive Contribution: -18.0, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Replacement?: false, Adjusted Depm: -1.5, Adjusted Oepm: 0.2, Assigned Minutes: 18, Availability: 0.4, Defensive Contribution: -10.5, Effective Minutes: 18.0, Expected Games: 30, Name: Kyle Filipowski, Offensive Contribution: 1.2, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: -0.7, Assigned Minutes: 8, Defensive Contribution: -8.6, Effective Minutes: 8.0, Name: Bryce McGowens, Offensive Contribution: -5.6, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: -1.1, Assigned Minutes: 18, Defensive Contribution: 18.8, Effective Minutes: 18.0, Name: Jusuf Nurkic, Offensive Contribution: -20.3, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 18, Defensive Contribution: -13.5, Effective Minutes: 18.0, Name: Fred VanVleet, Offensive Contribution: -13.5, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false, Adjusted Depm: -0.9, Adjusted Oepm: 1.5, Assigned Minutes: 28, Defensive Contribution: -26.3, Effective Minutes: 28.0, Name: Saddiq Bey, Offensive Contribution: 42.0, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Adjusted Depm: -1.2, Adjusted Oepm: -1.4, Assigned Minutes: 30, Defensive Contribution: -34.8, Effective Minutes: 30.0, Name: Jeremiah Fears, Offensive Contribution: -42.9, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Replacement?: false, Adjusted Depm: 1.3, Adjusted Oepm: -0.3, Assigned Minutes: 24, Defensive Contribution: 32.4, Effective Minutes: 24.0, Name: Grant Williams, Offensive Contribution: -6.8, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Replacement?: false, Adjusted Depm: -2.3, Adjusted Oepm: 0.3, Assigned Minutes: 20, Defensive Contribution: -45.2, Effective Minutes: 20.0, Name: Brice Sensabaugh, Offensive Contribution: 5.0, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Replacement?: false
Defensive Strength: 24.2
Offensive Strength: 13.9

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

Roster Construction

5% overall weight · starting 71.5

72.5

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 28.157783813857602.

Roster Completeness

15% pillar weight

100.0

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

Inputs

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

Supporting values

Standard Roster Score: 100.0
Two Way Bonus: 3.3

Position Coverage

25% pillar weight

fallback

97.5

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

Inputs

Average Position Score: 98.9
Coverage Units: C: 3.6, Pf: 0.9, Pg: 1.0, Sf: 4.0, Sg: 3.9
Weakest Position Score: 94.4

Supporting values

C: 100.0
Pf: 94.4
Pg: 100.0
Sf: 100.0
Sg: 100.0

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

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

Skill Coverage

35% pillar weight

28.2

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

Inputs

Average Skill Score: 40.2
Ranked Player Indexes: Defense: 87.1, 75.4, 70.8, 70.7, Playmaking: 76.2, 69.7, Rebounding: 98.4, 89.9, 86.9, Rim Protection: 76.0, 67.1, Shooting: 90.2, 76.2, 72.2, 63.7, 62.6
Team Raw Scores: Defense: 77.9, Playmaking: 73.9, Rebounding: 93.5, Rim Protection: 73.3, Shooting: 76.4
Weakest Skill Score: 0.0

Supporting values

Defense: 42.1
Playmaking: 1.5
Rebounding: 88.2
Rim Protection: 0.0
Shooting: 69.3

Functional Depth

25% pillar weight

fallback

93.2

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

Inputs

Position Depth: Average Score: 86.9, Scores: C: 90.6, Pf: 93.9, Pg: 100.0, Sf: 75.0, Sg: 75.0, Units: C: 3.9, Pf: 3.6, Pg: 2.4, Sf: 5.7, Sg: 5.7, 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: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy: Average Score: 98.8, Qualified Index Threshold: 60.0, Scores: Defense: 99.4, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 94.4, Shooting: 100.0, Units: Defense: 3.9, Playmaking: 6.0, Rebounding: 4.4, Rim Protection: 3.4, Shooting: 4.9, Weakest Score: 94.4

Supporting values

Position Depth: 83.3
Skill Concentration: 100.0
Skill Redundancy: 97.5

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

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

Contract Health

10% overall weight · starting 68.8

67.7

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 98.0154992957132, while Contract Value is weakest at 51.906762016203054.

Contract Value

35% pillar weight

fallback

51.9

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: 262850438.5

Supporting values

Best Contracts: Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Salary Weight: 0.0, Score: 87.6, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 75.0, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Salary Weight: 0.0, Score: 75.0
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 68400000, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Projected Deficit: 12182284, Projected Surplus: 0, Salary Weight: 0.3, Score: 41.5, Seasons: Adjusted Expected: 29389807, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13966024, Salary: 36000000, Score: 40.8, Season: 2026-27, Surplus: -6610193, Valuation Method: expected_salary, Adjusted Expected: 30427909, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15362626, Salary: 36000000, Score: 42.3, Season: 2027-28, Surplus: -5572091, 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: 34044642.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Projected Deficit: 7473899, Projected Surplus: 0, Salary Weight: 0.1, Score: 39.0, Seasons: Adjusted Expected: 26570743, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9131644, Salary: 34044642, Score: 39.0, Season: 2026-27, Surplus: -7473899, 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: 25000000, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Projected Deficit: 1825444, Projected Surplus: 0, Salary Weight: 0.1, Score: 46.3, Seasons: Adjusted Expected: 23174556, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18915186, Salary: 25000000, Score: 46.3, Season: 2026-27, Surplus: -1825444, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 14679012.0, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Projected Deficit: 3421464, Projected Surplus: 0, Salary Weight: 0.1, Score: 38.3, Seasons: Adjusted Expected: 11257548, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3274131, Salary: 14679012, Score: 38.3, Season: 2026-27, Surplus: -3421464, 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: 14265750.0, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Projected Deficit: 3535292, Projected Surplus: 0, Salary Weight: 0.1, Score: 37.6, Seasons: Adjusted Expected: 10730458, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8373596, Salary: 14265750, Score: 37.6, Season: 2026-27, Surplus: -3535292, 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: 20945833.3, Name: Jusuf Nurkic, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Projected Deficit: 0, Projected Surplus: 3829537, Salary Weight: 0.1, Score: 57.4, Seasons: Adjusted Expected: 13313531, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17642325, Salary: 11458333, Score: 57.0, Season: 2026-27, Surplus: 1855198, Valuation Method: expected_salary, Adjusted Expected: 12516006, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17854033, Salary: 10541667, Score: 57.9, Season: 2027-28, Surplus: 1974339, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 23745315.2, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 7896240, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8271960, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 10505389, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 7021895.0, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 7021895, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 6440678.0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Projected Deficit: 0, Projected Surplus: 19539432, Salary Weight: 0.0, Score: 87.6, Seasons: Adjusted Expected: 25980110, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 28151158, Salary: 6440678, Score: 87.6, Season: 2026-27, Surplus: 19539432, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 17008870.4, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5416080, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5673840, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8107918, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 4862237.0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Projected Deficit: 0, Projected Surplus: 1084593, Salary Weight: 0.0, Score: 59.1, Seasons: Adjusted Expected: 5946830, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 8477548, Salary: 4862237, Score: 59.1, Season: 2026-27, Surplus: 1084593, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 7539848.5, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Deficit: 0, Projected Surplus: 1254318, Salary Weight: 0.0, Score: 56.9, Seasons: Adjusted Expected: 4553780, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6134031, Salary: 3876529, Score: 57.4, Season: 2026-27, Surplus: 677251, Valuation Method: expected_salary, Adjusted Expected: 4647422, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6207639, Salary: 4070355, Score: 56.2, Season: 2027-28, Surplus: 577067, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: 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: 5700000, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Projected Deficit: 0, Projected Surplus: 3140487, Salary Weight: 0.0, Score: 67.1, Seasons: Adjusted Expected: 4501588, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8005292, Salary: 3000000, Score: 66.7, Season: 2026-27, Surplus: 1501588, Valuation Method: expected_salary, Adjusted Expected: 4638899, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9069996, Salary: 3000000, Score: 67.7, Season: 2027-28, Surplus: 1638899, 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: 5225806.8, Name: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Projected Deficit: 0, Projected Surplus: 1013293, Salary Weight: 0.0, Score: 57.8, Seasons: Adjusted Expected: 3106180, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4323341, Salary: 2584539, Score: 58.4, Season: 2026-27, Surplus: 521641, Valuation Method: expected_salary, Adjusted Expected: 3426394, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4755675, Salary: 2934742, Score: 57.2, Season: 2027-28, Surplus: 491652, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Discounted Remaining Salary: 6612786.3, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Projected Deficit: 0, Projected Surplus: 1913299, Salary Weight: 0.0, Score: 60.4, Seasons: Adjusted Expected: 2820528, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4382952, Salary: 2150917, Score: 61.9, Season: 2026-27, Surplus: 669611, Valuation Method: expected_salary, Adjusted Expected: 3145644, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4821247, Salary: 2525901, Score: 59.9, Season: 2027-28, Surplus: 619743, Valuation Method: expected_salary, Adjusted Expected: 3359643, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 5303372, Salary: 2735698, Score: 59.3, Season: 2028-29, Surplus: 623945, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit: 28438383
Total Projected Surplus: 31774959
Worst Contracts: Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Salary Weight: 0.1, Score: 37.6, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Salary Weight: 0.1, Score: 38.3, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Salary Weight: 0.1, Score: 39.0

Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.

Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.

Long Term Risk

30% pillar weight

fallback

98.0

Long-Term Risk measures 5572091.0 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs

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

Supporting values

At Risk Dollars: 5572091.0
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 5572091.0, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Projected Overpayment: 5572091, Score: —, Seasons: Adjusted Expected: 30427909, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 5572091.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 5572091, Salary: 36000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Jusuf Nurkic, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 12516006, 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: 10541667, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8271960, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 10505389, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5673840, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8107918, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 4647422, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 4070355, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 4638899, 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: 3000000, 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: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3426394, 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: 2934742, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Exposure: 0.0, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3145644, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3359643, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season: Exposure: 5572091.0, Season: 2027-28
Seasons: 2027-28: 5572091.0, 2028-29: 0.0, 2029-30: 0, 2030-31: 0
Top Exposure Players: Exposure: 5572091.0, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Projected Overpayment: 5572091

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

Contract Mobility

20% pillar weight

fallback

61.4

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: 262850438.5
Guaranteed Remaining Salary: 233192539.0
Low Mobility Exposure: 51.9
Salary Cap: 165000000
Weighted Mobility Average: 65.4

Supporting values

Least Movable: Marketability: 41.5, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Restriction Modifier: 0.9, Salary Utility: 80.0, Salary Weight: 0.3, Score: 51.9, Term Utility: 85.0, Marketability: 39.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Restriction Modifier: 1.0, Salary Utility: 80.0, Salary Weight: 0.1, Score: 58.4, Term Utility: 100.0, Marketability: 50.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0
Most Movable: Marketability: 87.6, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 90.1, Term Utility: 100.0, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Marketability: 75.0, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0
Players: Discounted Remaining Salary: 68400000, Guaranteed Remaining Salary: 72000000, Guaranteed Years Remaining: 2, Marketability: 41.5, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 80.0, Salary Weight: 0.3, Score: 51.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 34044642.0, Guaranteed Remaining Salary: 34044642.0, Guaranteed Years Remaining: 1, Marketability: 39.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.1, Score: 58.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 25000000, Guaranteed Remaining Salary: 25000000, Guaranteed Years Remaining: 1, Marketability: 46.3, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 67.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 14679012.0, Guaranteed Remaining Salary: 14679012.0, Guaranteed Years Remaining: 1, Marketability: 38.3, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 63.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 14265750.0, Guaranteed Remaining Salary: 14265750.0, Guaranteed Years Remaining: 1, Marketability: 37.6, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 62.6, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 20945833.3, Guaranteed Remaining Salary: 22000000, Guaranteed Years Remaining: 2, Marketability: 57.4, Name: Jusuf Nurkic, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 69.7, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 23745315.2, Guaranteed Remaining Salary: 7896240.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 7021895.0, Guaranteed Remaining Salary: 7021895.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6440678.0, Guaranteed Remaining Salary: 6440678.0, Guaranteed Years Remaining: 1, Marketability: 87.6, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 90.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 17008870.4, Guaranteed Remaining Salary: 5416080.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 4862237.0, Guaranteed Remaining Salary: 4862237.0, Guaranteed Years Remaining: 1, Marketability: 59.1, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 73.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 7539848.5, Guaranteed Remaining Salary: 7946884.0, Guaranteed Years Remaining: 2, Marketability: 56.9, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 69.4, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 5700000, Guaranteed Remaining Salary: 3000000, Guaranteed Years Remaining: 1, Marketability: 67.1, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 72.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5225806.8, Guaranteed Remaining Salary: 2584539.0, Guaranteed Years Remaining: 1, Marketability: 57.8, Name: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 67.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 4676818.0, Guaranteed Years Remaining: 2, Marketability: 60.4, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false
Salary Below 40: 0
Useful Mid Sized Contracts: 10

Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.

Fallback: 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

52.7

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

Inputs

Active Contract Count: 17
Current Season: 2026-27
Discounted Remaining Salary: 262850438.5

Supporting values

Expiring Contract Count: 9
Least Optional: Expiring?: false, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Salary Weight: 0.3, Score: 20.0, Expiring?: true, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Salary Weight: 0.1, Score: 50.0, Expiring?: false, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Salary Weight: 0.0, Score: 50.0
Most Optional: Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0, Expiring?: false, Name: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Salary Weight: 0.0, Score: 100.0
Players: Discounted Remaining Salary: 68400000, Expiring?: false, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Salary Weight: 0.3, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 36000000, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 34044642.0, Expiring?: true, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 25000000, Expiring?: true, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 14679012.0, Expiring?: true, Name: Josh Green, Player Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 14265750.0, Expiring?: true, Name: Grant Williams, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 20945833.3, Expiring?: false, Name: Jusuf Nurkic, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 10541667, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 23745315.2, Expiring?: false, Name: Jeremiah Fears, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8271960, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 10505389, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 7021895.0, Expiring?: true, Name: Jordan Hawkins, Player Id: d1c3e0ef-5893-4add-9dd2-b0906dfac2e7, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 6440678.0, Expiring?: true, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 17008870.4, Expiring?: false, Name: Derik Queen, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5673840, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 8107918, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 4862237.0, Expiring?: true, Name: Brice Sensabaugh, Player Id: fab291b9-4266-45ff-a840-f3436606a1cc, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 7539848.5, Expiring?: false, Name: DeAndre Jordan, Player Id: 5cb23f63-0f42-4415-b12b-871a0ee733ec, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 4070355, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 5700000, Expiring?: false, Name: Kyle Filipowski, Player Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3000000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 5225806.8, Expiring?: false, Name: Bryce McGowens, Player Id: 6df95bda-0f6d-4945-a4b9-7b6e9ae63e35, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 2934742, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Micah Peavy, Player Id: 6f97eba4-b599-4d9b-8122-d1803cd26b8c, Salary Weight: 0.0, Score: 76.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Hunter Dickinson, Player Id: c8febc30-be09-40cf-9e51-d58bf2d27bc0, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jaron Pierre Jr., Player Id: c6722390-a5eb-439b-888c-80086accfbc6, Salary Weight: 0.0, Score: 50.0, Seasons:

Cap Flexibility

20% overall weight · starting 86.9

88.5

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

Current Cap Position

20% pillar weight

60.0

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

Inputs

Salary Cap: 165000000

Supporting values

Cap Room: 0
Financial Zone: over_cap_below_tax
First Apron Cushion: 29435580
Second Apron Cushion: 42435580
Second Apron Excess: 0
Tax Cushion: 25595981

Tax Apron Exposure

30% pillar weight

100.0

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

Inputs

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

Supporting values

First Apron Cushion: 29435580
Repeater: Source: default, Value: false
Second Apron Cushion: 42435580
Tax Cushion: 25595981
Taxpayer: false

Future Flexibility

30% pillar weight

100.0

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

Inputs

Future Season Count: 3

Supporting values

Seasons: Commitment Ratio: 0.3, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 53137923, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official

Transaction Flexibility

20% pillar weight

82.7

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

Inputs

As Of Date: 2026-08-08
Largest Usable Signing Mechanism: Amount: 15139000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 15139000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle: 15139000

Supporting values

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

Asset Management

40% overall weight · starting 65.3

98.0

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. Draft Capital Value is strongest at 98.26714295120358, while Asset Optionality is weakest at 97.6.

Draft Capital Value

47% pillar weight

98.3

Draft Capital Value percentiles 637.8415123002756 total DAV across 22 controlled assets against the frozen league inventory.

Inputs

Asset Count: 22
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: 637.8
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: 0.0, Dav: 30.2, Incoming Rollover From: , Inventory Dav: 30.2, Inventory Std Error: 0.1, Inventory Variance: 54.6, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 14170219052897053866, 17128642029311029366, 3537621397941275329, Std Error: 0.1, Swap Group Id: 196b26b9-c402-4530-af81-7294de25296c, Swap Note: MEM most favorable, UTA 2nd, PHX least of UTA (barred 1-5)/CLE/MIN [MEM-UTA 2/3/2026; PHX-UTA 1/21/2025], Variance: 54.6, Year: 2027, Baseline Dav: —, Dav: 55.4, Incoming Rollover From: , Inventory Dav: 55.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 35.5, Incoming Rollover From: , Inventory Dav: 35.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: feffd593-1266-4e8a-8959-81de55e01cb0, Pick Id: 32b87f10-1f68-44cb-94ea-624b73cb84b2, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 12.1, Incoming Rollover From: , Inventory Dav: 12.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 067b1c15-0ba5-4428-99fe-b6c0587df4e3, Pick Id: 363bc61a-0156-49a4-8c6f-f9d0c1b3cd50, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: 0.0, Dav: 38.8, Incoming Rollover From: , Inventory Dav: 38.8, Inventory Std Error: 0.1, Inventory Variance: 104.0, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: 6161978944805148989, 5831423249252739151, 353345225955311327, Std Error: 0.1, Swap Group Id: 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, Swap Note: UTA most/two-most favorable of UTA/CLE/MIN (MIN protected 1-5, 2nd-round fallback); CHA least. CHA may convey its result to PHX [CHA-PHX 6/30/2025], Variance: 104.0, Year: 2029, Baseline Dav: 0.0, Dav: 26.7, Incoming Rollover From: , Inventory Dav: 26.7, Inventory Std Error: 0.1, Inventory Variance: 99.9, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 6161978944805148989, 5831423249252739151, 353345225955311327, Std Error: 0.1, Swap Group Id: 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, Swap Note: UTA most/two-most favorable of UTA/CLE/MIN (MIN protected 1-5, 2nd-round fallback); CHA least. CHA may convey its result to PHX [CHA-PHX 6/30/2025], Variance: 99.9, Year: 2029, Baseline Dav: —, Dav: 46.3, Incoming Rollover From: , Inventory Dav: 46.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 37.5, Incoming Rollover From: , Inventory Dav: 37.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 05f976e2-1a87-45e5-8424-37103be34cf3, Part Id: 3ba22f98-6c15-459c-b3b4-4c1f4c09daf0, Pick Id: 70bec491-306e-43fe-8ec9-431fd03dfad3, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 41.3, Incoming Rollover From: , Inventory Dav: 41.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: 8.4, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 6.5, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 406fa946-a557-4366-9ebe-a1b3b7975b09, Swap Note: ORL may swap its 2030 2nd for New Orleans' [New Orleans-Orlando 6/27/2024], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 36.6, Incoming Rollover From: , Inventory Dav: 36.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 37.3, Incoming Rollover From: , Inventory Dav: 37.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 0.0, Dav: 8.6, Incoming Rollover From: , Inventory Dav: 8.6, 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: d8aa3b3a-ee4a-47f8-a84d-a5e4abda1be5, Swap Note: UTA more favorable of BOS/CLE; BOS less [BOS-UTA 8/6/2025], Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 7.8, Incoming Rollover From: , Inventory Dav: 7.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: cc7d01c5-c03a-410f-adf3-82880341ee04, Part Id: 7c6cabe4-56cb-46bb-b09a-b5a3df946f1c, Pick Id: 2d761ed4-a432-40d8-8dfa-a98664f1ce30, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 33.9, Incoming Rollover From: , Inventory Dav: 33.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.9, Incoming Rollover From: , Inventory Dav: 6.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 1064c796-b8bc-4cf2-9435-7739c16daf4a, Pick Id: db6b3a2a-537c-4aed-887f-70bdea17a4df, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 2afd0f58-c0b3-4551-99f1-b384e2cd2d84, Pick Id: cc9aee92-a54f-46f5-a73c-ad6fe30858c2, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 7.1, Incoming Rollover From: , Inventory Dav: 7.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: cc7d01c5-c03a-410f-adf3-82880341ee04, Part Id: 495d7684-2bf4-4447-9b46-05b508c3a077, Pick Id: 264b8079-efd2-41b0-9205-7739d4a5d855, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 31.0, Incoming Rollover From: , Inventory Dav: 31.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.3, Incoming Rollover From: , Inventory Dav: 6.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: b3e9b142-06c4-46f6-9053-d947c43b530f, Pick Id: 3296e3b5-7211-4f41-bb93-e9efb3e8bd21, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team: 05f976e2-1a87-45e5-8424-37103be34cf3: 37.5, 1cf1881a-73a2-400e-aafa-e6c4fb5f7667: 12.1, 9ef3c54b-7735-4b79-9054-a7a2af819f9c: 256.0, B70f81dc-db00-4f9e-9c03-b454c02c283c: 98.9, C9cdbaa8-4ab4-42ed-a380-c2d30ee2058c: 35.5, Cc7d01c5-c03a-410f-adf3-82880341ee04: 14.9, Swap Pool: 183.0
By Year: 2027: 193.2, 2028: 65.0, 2029: 111.9, 2030: 85.3, 2031: 90.4, 2032: 54.8, 2033: 37.3
First Round Dav: 575.7
Second Round Dav: 62.2
Swap Dav: 114.5

Pick Quality

27% pillar weight

97.9

Pick Quality combines frozen-league percentiles for the best asset and top three with 4.7 Premium Asset Units.

Inputs

Best Asset Raw: 72.1
Premium Asset Units: 4.7
Top Three Raw: 63.3

Supporting values

Best Asset: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027
Best Asset Quality: 96.6
Premium Asset Inventory: 100.0
Top Three Assets: Baseline Dav: 62.0, Dav: 10.1, Incoming Rollover From: , Inventory Dav: 72.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: —, Dav: 55.4, Incoming Rollover From: , Inventory Dav: 55.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 53.0, Incoming Rollover From: , Inventory Dav: 53.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028
Top Three Quality: 98.2

Asset Optionality

27% pillar weight

97.6

Asset Optionality combines 7 immediately tradable firsts, 7 clean first-round years, and normalized encumbrance control.

Inputs

Clean First Round Years: 7
Encumbrances: Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 243ea144-d27b-4883-98f7-93ffb6d1c0ec, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: 3d7aab14-e5d4-4988-bf19-0382b4dda7df, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: f0eaa5d1-b092-4c25-b07f-cd62a47b8a28, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: c2bcd013-3a61-40f7-8654-11199a776bc5, Kind: swap_owed, Pick Id: 2abc5f2d-9017-4eab-b6b3-962c06706aed, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: 2d1da5e6-35f3-45aa-a954-ef7226b1ef02, c2bcd013-3a61-40f7-8654-11199a776bc5, Kind: owed, Pick Id: 729719f0-b81b-4475-8f2e-7144cd9b1ac3, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Owed First Years: , Owed Second Years: 2027, 2028, 2029, 2031, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity: 7

Supporting values

Calendar Flexibility: 100.0
Capacity: Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: de1e978c-55da-4aec-b611-1e15162e7a6c, Pick Id: e8cceccd-038d-4dce-8a1d-eb9ee6e2880a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 42a0a27c-965e-4448-a32b-ace747d7b823, Pick Id: f000e81f-0160-4b23-bf72-b5b2483f696f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: ec0aa0de-bbcc-46bc-aa24-cc2e4a5df77d, Pick Id: 29db1582-51bb-420b-913b-ed4a0a0d7d78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 05f976e2-1a87-45e5-8424-37103be34cf3, Part Id: 3ba22f98-6c15-459c-b3b4-4c1f4c09daf0, Pick Id: 70bec491-306e-43fe-8ec9-431fd03dfad3, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d9fe5d66-b2fb-4981-853e-b181327fd4ae, Pick Id: aadbfd58-511f-4c59-a710-68b6830376bc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 276cca52-0c4c-4708-9173-7506ad940c8d, Pick Id: 2b5f99c9-8449-42a6-a58c-18cea7949277, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 2ce01153-9f13-47c4-9ad0-bb8a87b972a0, Pick Id: 202ddb3d-010f-427a-8bfe-1a10fe3ebfe9, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 133e419e-a4f6-46fc-97ac-1d274c5724e5, Pick Id: bb7137cb-112e-4ebd-b972-5f4f7fa32813, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: d34a63de-9437-48b5-b201-c31722f2597e, Pick Id: 906640b7-fac0-43f2-865e-df76c875fd45, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2033, Capacity: 7, Conditional: , Frozen: , Partial Rights: Chain: Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: —, Pick Id: 1b092f9d-78a2-4855-b589-5f2fe10d534e, Pick Number: —, Reason: —, Resolved?: true, Retained Range: —, Round: 1, Year: 2028, Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: c9cdbaa8-4ab4-42ed-a380-c2d30ee2058c, Part Id: feffd593-1266-4e8a-8959-81de55e01cb0, Pick Id: 32b87f10-1f68-44cb-94ea-624b73cb84b2, Pick Number: —, Range: First: 15, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Reserved Years: 2030, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 2ad106bb-f1d8-4dd6-8877-9a25e4d5f339, Pick Id: 2053fd9b-6167-4900-b2e8-d9d1e316d441, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: a8e3ef62-2db9-4f0f-b8bd-13a5bef45c73, Pick Id: 7bd13e3e-2254-4a24-bed6-01b61db8c344, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 1, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: d0272722-cf92-4d88-b886-68770dde33cc, Pick Id: 25c3d69e-137b-40d7-b5c4-c3518ee0859b, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: adfc2225-facc-4e59-8c57-6a5b156b6940, Pick Id: 6922f664-a263-4196-a166-5cbf7b2fcc7b, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: ae73accf-1f6e-4f77-8384-0e1850ed3ff9, Pick Id: e330ad36-938d-42e0-a7ea-b994feccf28e, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 196b26b9-c402-4530-af81-7294de25296c, Swap Note: MEM most favorable, UTA 2nd, PHX least of UTA (barred 1-5)/CLE/MIN [MEM-UTA 2/3/2026; PHX-UTA 1/21/2025], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2027, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: 063190b7-4174-4d47-a4cd-1217aad22e8b, Pick Id: 530f6062-42e7-4a83-898f-9c1a5f8a62dc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 1f0ac35a-693d-4f1f-b44d-6bf062174cc4, Pick Id: f7a0d337-15ae-4875-acd0-ddd4fcb8bb21, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 177799d6-95e8-451a-83d4-f7afe9f77a05, Pick Id: f787f3c0-ec15-4cda-9cce-55b73742b194, Pick Number: —, Range: First: 6, 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: 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, Swap Note: UTA most/two-most favorable of UTA/CLE/MIN (MIN protected 1-5, 2nd-round fallback); CHA least. CHA may convey its result to PHX [CHA-PHX 6/30/2025], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: 063190b7-4174-4d47-a4cd-1217aad22e8b, Pick Id: 530f6062-42e7-4a83-898f-9c1a5f8a62dc, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 1f0ac35a-693d-4f1f-b44d-6bf062174cc4, Pick Id: f7a0d337-15ae-4875-acd0-ddd4fcb8bb21, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 177799d6-95e8-451a-83d4-f7afe9f77a05, Pick Id: f787f3c0-ec15-4cda-9cce-55b73742b194, Pick Number: —, Range: First: 6, Last: 30, Step: 1, Round: 1, Year: 2029, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, Swap Note: UTA most/two-most favorable of UTA/CLE/MIN (MIN protected 1-5, 2nd-round fallback); CHA least. CHA may convey its result to PHX [CHA-PHX 6/30/2025], Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Year: 2029, Window: First: 2027, Last: 2033, Step: 1
Clean Years: Count: 7, Detail: 2027: Complete Firsts: 1, Partial Rights: 1, Status: clean, Swap Rights: 2, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 2, 2030: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2031: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2032: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2028, 2029, 2030, 2031, 2032, 2033
Encumbrance Control: 88.0
Tradable First Capacity: 100.0

Asset Exchange Value

0% pillar weight

fallback

1.0

Asset Exchange Value scored 5 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs

Total Scale: 141.3
Transaction Count: 5

Supporting values

Transactions: Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 1ef5d44b-e71a-4427-9d69-b1ed56dde419, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: fab291b9-4266-45ff-a840-f3436606a1cc, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 3cdaabdd-0881-499f-ad19-6ea6494e2f0e, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, 2, Type: draft_asset, Value: 38.8, Direction: incoming, Id: swap_outcome, d8aa3b3a-ee4a-47f8-a84d-a5e4abda1be5, 1, Type: draft_asset, Value: 8.6, Confidence: provisional, Direction: outgoing, Id: 72bd2ba2-c86f-4439-9053-cd1bdde3228f, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 00551d90-7ab8-4a33-b63d-40fe0a79b063, Type: player, Value: 0.0, Id: 2fb0e690-e6c5-423e-ae39-b48aa8016b89, Incoming Effective Value: 42.7, Incoming Value: 47.5, Net Advantage: 42.7, Normalized Imbalance: 1.7, 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: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Type: player, Value: 0.0, Direction: incoming, Id: part, 3ba22f98-6c15-459c-b3b4-4c1f4c09daf0, Type: draft_asset, Value: 37.5, Confidence: provisional, Direction: outgoing, Id: f27f45fb-2b6b-4dea-9a47-663335189e6c, Type: player, Value: 0.0, Direction: outgoing, Id: swap_outcome, 34f5dbdb-9641-4815-9ce8-3b3779598fb5, 2, Type: draft_asset, Value: 9.7, Direction: outgoing, Id: part, 0df80149-2eed-4119-862b-bde7eea104cd, Type: draft_asset, Value: 7.4, Id: 1c719322-fff1-42ed-9c9b-d4b9b71ded72, Incoming Effective Value: 37.5, Incoming Value: 37.5, Net Advantage: 24.5, Normalized Imbalance: 1.0, Outgoing Effective Value: 13.1, Outgoing Value: 17.1, 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: 25.3, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: e851615c-f3b7-4697-920a-aee54e8cee64, Type: player, Value: 0.0, Direction: incoming, Id: part, feffd593-1266-4e8a-8959-81de55e01cb0, Type: draft_asset, Value: 35.5, Direction: incoming, Id: swap_outcome, 7bb2d343-3ba4-48bb-b219-79f6dd8efd98, 3, Type: draft_asset, Value: 26.7, Confidence: provisional, Direction: outgoing, Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Type: player, Value: 0.0, Id: 7ee9804f-e7d2-4611-aa54-d299fd783054, Incoming Effective Value: 47.5, Incoming Value: 62.2, Net Advantage: 47.5, Normalized Imbalance: 1.9, 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: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Type: player, Value: 0.0, Direction: incoming, Id: part, 276cca52-0c4c-4708-9173-7506ad940c8d, Type: draft_asset, Value: 36.6, Direction: incoming, Id: swap_outcome, 196b26b9-c402-4530-af81-7294de25296c, 3, Type: draft_asset, Value: 30.2, Direction: incoming, Id: part, 067b1c15-0ba5-4428-99fe-b6c0587df4e3, Type: draft_asset, Value: 12.1, Direction: incoming, Id: part, 2afd0f58-c0b3-4551-99f1-b384e2cd2d84, Type: draft_asset, Value: 6.8, Direction: incoming, Id: part, de1e978c-55da-4aec-b611-1e15162e7a6c, Type: draft_asset, Value: 55.4, Confidence: provisional, Direction: outgoing, Id: c9e34505-fc95-4ce3-9a71-cde66c0be17c, Type: player, Value: 0.0, Id: 37e24b8c-2dd9-410b-a724-686ab6c8edf1, Incoming Effective Value: 81.9, Incoming Value: 141.1, Net Advantage: 81.9, Normalized Imbalance: 2.0, 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: 41.0, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 0.1, Components: Direction: incoming, Id: part, 7c6cabe4-56cb-46bb-b09a-b5a3df946f1c, Type: draft_asset, Value: 7.8, Direction: incoming, Id: part, 495d7684-2bf4-4447-9b46-05b508c3a077, Type: draft_asset, Value: 7.1, Confidence: provisional, Direction: outgoing, Id: f713b29a-caca-4d6a-a62d-e49315cde9d7, Type: player, Value: 0.0, Id: 83bd7649-c466-40ae-a988-e3c1af8a2020, Incoming Effective Value: 11.0, Incoming Value: 14.9, Net Advantage: 11.0, Normalized Imbalance: 0.4, 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: 5.5, 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 78.6

71.4

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

Core Age Fit

30% pillar weight

reduced confidence

76.2

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

Inputs

Mandate: selling

Supporting values

Ideal Core Age: Max: 25, Min: 19
Penalty Above: 15
Penalty Below: 5
Players: Age: 27, Core Weight: 0.2, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Score: 70.0, Age: 27, Core Weight: 0.2, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Score: 70.0, Age: 24, Core Weight: 0.2, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Score: 100.0, Age: 21, Core Weight: 0.2, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Score: 100.0, Age: 19, Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Score: 100.0, Age: 31, Core Weight: 0.1, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Score: 10.0

Prime Window Alignment

25% pillar weight

reduced confidence

68.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: selling
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 57.9
Players: Age: 27, Core Weight: 0.2, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Prime Timing Offset: 0.5, Window Timing Score: 77.5, Age: 27, Core Weight: 0.2, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Prime Timing Offset: 0.5, Window Timing Score: 77.5, Age: 24, Core Weight: 0.2, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 21, Core Weight: 0.2, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Prime Timing Offset: 6.5, Window Timing Score: 92.5, Age: 19, Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Prime Timing Offset: 8.5, Window Timing Score: 62.5, Age: 31, Core Weight: 0.1, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Prime Timing Offset: -3.5, Window Timing Score: 17.5
Prime Offset Range: Max: 6.0, Min: 2.0
Prime Timing Spread: 3.8
Window Timing: 73.5

Core Continuity

25% pillar weight

fallback reduced confidence

46.0

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

Inputs

Continuity Horizon: 4
Mandate: selling

Supporting values

Overall Core Control: 52.9
Players: Age Fit Score: 70.0, Continuity Score: 31.3, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 6440678, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 6440678, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: full, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, full Bird rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_bird, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 70.0, Continuity Score: 25.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 14265750, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 14265750, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: e851615c-f3b7-4697-920a-aee54e8cee64, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 33.8, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 36000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 36000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 36000000, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 36000000, 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, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 91.3, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5416080, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5416080, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5673840, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 5673840, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8107918, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8107918, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.2, Player Id: 015d93dc-99c3-4fee-8896-f270c15aba40, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 91.3, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7896240, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7896240, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8271960, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8271960, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 10505389, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 10505389, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: e3b6582c-ab2e-4919-b4fc-0ec1cb5675aa, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 10.0, Continuity Score: 50.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11458333, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 11458333, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 10541667, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 10541667, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: 846bfa38-30ee-4c3c-8910-dedde94f6d93, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control: 30.0

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

Development Environment

20% pillar weight

reduced confidence

100.0

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

Inputs

Mandate: selling
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 100.0
Established Veteran Count: 3
Meaningful Young Role Count: 6
Targets: Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure: 100.0
Young Minute Share: 0.6
Young Player Opportunity: 100.0
Young Rotation Minutes: 136

View final roster

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

Think you can do better?

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

Grade your own scenario

Give NOLA A Fresh Start — GM Grade

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Plausibility review

Trade with UTA

Trade with HOU

Trade with CHA

Trade with POR, PHX

Trade with LAL

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations

Teams

More

iPhone or iPad

Android or desktop