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

Blow Up The Kings 2.0 (Beta Challenge) — GM Grade

Share on X
C+

AVC GM Grade

77/100

Selling mandate

Front-office assessment

Against the Selling mandate, timeline alignment is the clearest gain, while cap flexibility is the main cost. 2 material plausibility concerns also limit confidence in the result.

What the mandate rewards

This future-focused mandate accepts near-term limits only when they improve the asset base and the next competitive window.

Positive takeaways

  • Timeline Alignment: The roster now fits the mandate's competitive window more closely.
  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Contract Health: The contract structure is healthier and carries less value risk.

Areas for improvement

  • Cap Flexibility: The team has less financial and transaction flexibility.
  • Roster Construction: The roster is less complete or balanced than the inherited group.
  • Improve transaction realism so the scenario is supportable against the frozen market evidence.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

2 material concerns

  • Trade

    Trade with HOU

    Unlikely
    Teams
    HOU
    Assets
    Fred VanVleet, Malik Monk, Swap: 2nd most favorable of DAL/HOU/PHX 2029 1st, 2031 Rnd 2 (Protected 31-55; conveys 56-60 to Boston, else extinguished [BOS-HOU 2/6/2025])
    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 DEN, CHA

    Unlikely
    Teams
    DEN
    Assets
    Zeke Nnaji, Kelly Oubre Jr., 2028 Rnd 2, 2029 Rnd 2 (To Charlotte if DEN has conveyed a 1st to OKC by 2029; otherwise to OKC [CHA-DAL-DEN-GSW-MIN-PHI 7/6/2024])
    Principal reason
    Asset Value Outlier

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

Pillar scores

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

Competitive Strength
Improved · Δ +0.6
4.5

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Star Power. Competitive Strength moved +0.6 points from the inherited state.

Roster Construction
Declined · Δ -0.6
52.6

The roster is less complete or balanced than the inherited group. The clearest supporting decline is Position Coverage. Roster Construction moved -0.6 points from the inherited state.

Contract Health
Improved · Δ +1.8
62.7

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Long Term Risk. Contract Health moved +1.8 points from the inherited state.

Cap Flexibility
Declined · Δ -6.8
78.7

The team has less financial and transaction flexibility. The clearest supporting decline is Tax Apron Exposure. Cap Flexibility moved -6.8 points from the inherited state.

Asset Management
Improved · Δ +15.4
87.5

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +15.4 points from the inherited state. Relevant recorded context: Trade with HOU: sent Malik Monk (HOU); received Fred VanVleet (HOU), Swap: 2nd most favorable of DAL/HOU/PHX 2029 1st (HOU), and 2031 Rnd 2 (Protected 31-55; conveys 56-60 to Boston, else extinguished [BOS-HOU 2/6/2025]) (HOU). Trade with IND, PHX: sent De'Andre Hunter (IND), Domantas Sabonis (PHX), 2027 Rnd 2 (Own, but conveys (with CHA's 2027 2nd) to OKC if SAS's 2027 1st lands 1-16 [OKC-SAC 6/25/2025]) (IND), and 2027 Rnd 2 (IND); received Jarace Walker (IND), Braden Smith (IND), Kelly Oubre Jr. (IND), Jalen Green (PHX), Koa Peat (PHX), Luke Kennard (PHX), and Swap: less favorable of BOS/ORL 2027 2nd (PHX).

Timeline Alignment
Improved · Δ +16.7
86.6

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Core Age Fit. Timeline Alignment moved +16.7 points from the inherited state.

Advanced details

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

For expert review

Score calculation

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

Starting weighted score
68.9
Base score
77.2
Plausibility penalty
0.0
Final score
77.2

Scenario Progression

not applicable

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

Canonical Final GM Grade

77.2

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 4.0
4.5

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 7.036024617072245, while Rotation Quality is weakest at 2.691952579957667.

Star Power
30% pillar weight
7.0

The top three Star Power contributions come from Jalen Green, Braden Smith, Daeqwon Plowden.

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
14
Raw
-0.1
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 0.2, Assigned Minutes: 30, Contribution: 0.2, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.5, Assigned Minutes: 8, Contribution: -0.4, Name: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Replacement?: false, Role Factor: 0.3, Adjusted Epm: -2.1, Assigned Minutes: 6, Contribution: -0.4, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Replacement?: false, Role Factor: 0.2
Fallback: Braden Smith's Adjusted EPM uses the frozen provisional_replacement fallback.
Starting Five
25% pillar weight
4.6

Starting Five Quality combines equal contributions from Jalen Green, Keegan Murray, Dylan Cardwell, Darius Acuff Jr., Maxime Raynaud.

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
-6.3
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 0.2, Assigned Minutes: 30, Contribution: 0.2, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.2, Assigned Minutes: 30, Contribution: -2.2, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -0.9, Assigned Minutes: 18, Contribution: -0.5, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Role Factor: 0.6, Adjusted Epm: -1.5, Assigned Minutes: 26, Contribution: -1.4, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Role Factor: 0.9, Adjusted Epm: -2.8, Assigned Minutes: 24, Contribution: -2.4, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Role Factor: 0.9
Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.
Rotation Quality
30% pillar weight
2.7

Rotation Quality averages fatigue-adjusted impact across 14 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
-1.7
Supporting values
Contributions
Adjusted Epm: -3.6, Assigned Minutes: 20, Contribution: -71.6, Effective Minutes: 20.0, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Replacement?: false, Adjusted Epm: 0.2, Assigned Minutes: 30, Contribution: 6.7, Effective Minutes: 30.0, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Adjusted Epm: -1.7, Assigned Minutes: 9, Contribution: -15.6, Effective Minutes: 9.0, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Replacement?: false, Adjusted Epm: -2.2, Assigned Minutes: 30, Contribution: -65.9, Effective Minutes: 30.0, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 10, Contribution: -15.0, Effective Minutes: 10.0, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Replacement?: false, Adjusted Epm: -2.1, Assigned Minutes: 6, Contribution: -12.4, Effective Minutes: 6.0, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Replacement?: false, Adjusted Epm: -0.9, Assigned Minutes: 18, Contribution: -15.3, Effective Minutes: 18.0, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 26, Contribution: -39.0, Effective Minutes: 26.0, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Epm: -2.8, Assigned Minutes: 24, Contribution: -66.5, Effective Minutes: 24.0, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 18, Contribution: -27.0, Effective Minutes: 18.0, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 8, Contribution: -12.0, Effective Minutes: 8.0, Name: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Replacement?: false, Adjusted Epm: -2.9, Assigned Minutes: 12, Contribution: -34.3, Effective Minutes: 12.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 15, Contribution: -22.5, Effective Minutes: 15.0, Name: Chris Cenac Jr., Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 14, Contribution: -21.0, Effective Minutes: 14.0, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false
Fallback: Alex Karaban's Adjusted EPM uses the frozen provisional fallback.
Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.
Fallback: Koa Peat's Adjusted EPM uses the frozen provisional fallback.
Fallback: Braden Smith's Adjusted EPM uses the frozen provisional_replacement fallback.
Fallback: Chris Cenac Jr.'s Adjusted EPM uses the frozen provisional fallback.
Fallback: Fred VanVleet's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
3.1

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

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
-0.6
Rotation Oepm
-1.2
Supporting values
Contributions
Adjusted Depm: -1.2, Adjusted Oepm: -2.4, Assigned Minutes: 20, Defensive Contribution: -23.6, Effective Minutes: 20.0, Name: Jarace Walker, Offensive Contribution: -48.0, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Replacement?: false, Adjusted Depm: 0.3, Adjusted Oepm: -0.0, Assigned Minutes: 30, Defensive Contribution: 7.7, Effective Minutes: 30.0, Name: Jalen Green, Offensive Contribution: -1.0, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Replacement?: false, Adjusted Depm: 0.6, Adjusted Oepm: -2.3, Assigned Minutes: 9, Defensive Contribution: 5.1, Effective Minutes: 9.0, Name: Zeke Nnaji, Offensive Contribution: -20.7, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: -1.7, Assigned Minutes: 30, Defensive Contribution: -14.4, Effective Minutes: 30.0, Name: Keegan Murray, Offensive Contribution: -51.5, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 10, Defensive Contribution: -7.5, Effective Minutes: 10.0, Name: Alex Karaban, Offensive Contribution: -7.5, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Replacement?: false, Adjusted Depm: -1.3, Adjusted Oepm: -0.7, Assigned Minutes: 6, Defensive Contribution: -7.9, Effective Minutes: 6.0, Name: Daeqwon Plowden, Offensive Contribution: -4.5, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: -1.8, Assigned Minutes: 18, Defensive Contribution: 17.2, Effective Minutes: 18.0, Name: Dylan Cardwell, Offensive Contribution: -32.5, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 26, Defensive Contribution: -19.5, Effective Minutes: 26.0, Name: Darius Acuff Jr., Offensive Contribution: -19.5, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Depm: -2.0, Adjusted Oepm: -0.8, Assigned Minutes: 24, Defensive Contribution: -48.5, Effective Minutes: 24.0, Name: Maxime Raynaud, Offensive Contribution: -18.2, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 18, Defensive Contribution: -13.5, Effective Minutes: 18.0, Name: Koa Peat, Offensive Contribution: -13.5, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 8, Defensive Contribution: -6.0, Effective Minutes: 8.0, Name: Braden Smith, Offensive Contribution: -6.0, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -2.7, Assigned Minutes: 12, Defensive Contribution: -2.3, Effective Minutes: 12.0, Name: Nique Clifford, Offensive Contribution: -32.0, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 15, Defensive Contribution: -11.3, Effective Minutes: 15.0, Name: Chris Cenac Jr., Offensive Contribution: -11.3, Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 14, Defensive Contribution: -10.5, Effective Minutes: 14.0, Name: Fred VanVleet, Offensive Contribution: -10.5, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Replacement?: false
Defensive Strength
10.4
Offensive Strength
0.0
Fallback: Alex Karaban's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Darius Acuff Jr.'s Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Koa Peat's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Braden Smith's Adjusted OEPM and DEPM uses the frozen provisional_replacement fallback.
Fallback: Chris Cenac Jr.'s Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Fred VanVleet's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
5% overall weight · starting 53.2
52.6

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 24.13034672942716.

Roster Completeness
15% pillar weight
100.0

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

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
3
Minimum Standard Roster
14
Standard Count
15
Two Way Count
3
Supporting values
Standard Roster Score
100.0
Two Way Bonus
5.0
Position Coverage
25% pillar weight
42.0

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

Inputs
Average Position Score
60.0
Coverage Units
C: 1.9, Pf: 4.3, Pg: 0.0, Sf: 0.0, Sg: 4.0
Weakest Position Score
0.0
Supporting values
C
100.0
Pf
100.0
Pg
0.0
Sf
0.0
Sg
100.0
Fallback: Fred VanVleet has no season-minutes sample, so no PG coverage credit was invented.
Fallback: Darius Acuff Jr. has no season-minutes sample, so no PG coverage credit was invented.
Fallback: Chris Cenac Jr. has no season-minutes sample, so no C coverage credit was invented.
Fallback: Alex Karaban has no season-minutes sample, so no PF coverage credit was invented.
Fallback: Koa Peat has no season-minutes sample, so no PF coverage credit was invented.
Fallback: Adam Flagler has no season-minutes sample, so no PG coverage credit was invented.
Skill Coverage
35% pillar weight
24.1

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

Inputs
Average Skill Score
34.5
Ranked Player Indexes
Defense: 78.5, 70.8, 67.2, 65.5, Playmaking: 58.4, 51.3, Rebounding: 95.2, 86.7, 86.1, Rim Protection: 94.6, 81.9, Shooting: 80.0, 68.4, 50.8, 50.1, 50.0
Team Raw Scores
Defense: 72.0, Playmaking: 55.9, Rebounding: 90.8, Rim Protection: 90.8, Shooting: 63.8
Weakest Skill Score
0.0
Supporting values
Defense
13.3
Playmaking
0.0
Rebounding
76.2
Rim Protection
74.5
Shooting
8.4
Functional Depth
25% pillar weight
74.5

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

Inputs
Position Depth
Average Score: 86.4, Scores: C: 96.2, Pf: 76.0, Pg: 70.0, Sf: 100.0, Sg: 90.0, Units: C: 3.4, Pf: 4.9, Pg: 1.4, Sf: 2.9, Sg: 4.0, Weakest Score: 70.0
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 99.5, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 75.0, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 0.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 75.0, Units: Defense: 4.2, Playmaking: 0.0, Rebounding: 5.2, Rim Protection: 4.2, Shooting: 2.0, Weakest Score: 0.0
Supporting values
Position Depth
81.5
Skill Concentration
99.9
Skill Redundancy
52.5
Fallback: Fred VanVleet has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Darius Acuff Jr. has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Chris Cenac Jr. has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Alex Karaban has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Koa Peat has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Adam Flagler has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 60.9
62.7

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 92.66025660613896, while Contract Value is weakest at 45.403282584866425.

Contract Value
35% pillar weight
45.4

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

Inputs
Active Contract Count
18
Discounted Remaining Salary
382919299.3
Supporting values
Best Contracts
Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 79.9, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 75.0, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Salary Weight: 0.0, Score: 74.5
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 48967380.0, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Projected Deficit: 20720785, Projected Surplus: 0, Salary Weight: 0.1, Score: 28.8, Seasons: Adjusted Expected: 28246595, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 14432739, Salary: 48967380, Score: 28.8, Season: 2026-27, Surplus: -20720785, 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: 68400000, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Projected Deficit: 12182284, Projected Surplus: 0, Salary Weight: 0.2, 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: 25000000, Name: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Projected Deficit: 1825444, Projected Surplus: 0, Salary Weight: 0.1, Score: 46.3, Seasons: Adjusted Expected: 23174556, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18915186, Salary: 25000000, Score: 46.3, Season: 2026-27, Surplus: -1825444, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Discounted Remaining Salary: 110068967.0, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Projected Deficit: 20338907, Projected Surplus: 0, Salary Weight: 0.3, Score: 42.4, Seasons: Adjusted Expected: 19680202, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9278824, Salary: 24137936, Score: 40.8, Season: 2026-27, Surplus: -4457734, Valuation Method: expected_salary, Adjusted Expected: 21786155, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 10206706, Salary: 26068965, Score: 41.8, Season: 2027-28, Surplus: -4282810, Valuation Method: expected_salary, Adjusted Expected: 23924252, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11227377, Salary: 27999999, Score: 42.7, Season: 2028-29, Surplus: -4075747, Valuation Method: expected_salary, Adjusted Expected: 26086086, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12350115, Salary: 29931033, Score: 43.6, Season: 2029-30, Surplus: -3844947, Valuation Method: expected_salary, Adjusted Expected: 28184398, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13177572, Salary: 31862067, Score: 44.2, Season: 2030-31, Surplus: -3677669, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 8478542.0, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Projected Deficit: 480110, Projected Surplus: 0, Salary Weight: 0.0, Score: 47.2, Seasons: Adjusted Expected: 7998432, 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: 6878174, Salary: 8478542, Score: 47.2, Season: 2026-27, Surplus: -480110, 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, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 30505328.4, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Projected Deficit: 0, Projected Surplus: 2589348, Salary Weight: 0.1, Score: 53.3, Seasons: Adjusted Expected: 8495148, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 9600000, Salary: 8021640, Score: 52.8, Season: 2026-27, Surplus: 473508, Valuation Method: expected_salary, Adjusted Expected: 9085468, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 10876800, Salary: 8422920, Score: 53.6, Season: 2027-28, Surplus: 662548, Valuation Method: expected_salary, Adjusted Expected: 9674055, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 12323414, Salary: 8823600, Score: 54.4, Season: 2028-29, Surplus: 850455, Valuation Method: expected_salary, Adjusted Expected: 11808809, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 13962429, Salary: 11205972, Score: 52.6, Season: 2029-30, Surplus: 602837, 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: 14186667.3, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Deficit: 3088470, Projected Surplus: 0, Salary Weight: 0.0, Score: 39.6, Seasons: Adjusted Expected: 5813366, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 1955662, Salary: 7466667, Score: 38.9, Season: 2026-27, Surplus: -1653301, Valuation Method: expected_salary, Adjusted Expected: 6031498, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 2151228, Salary: 7466667, Score: 40.4, Season: 2027-28, Surplus: -1435169, 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: 10910975.6, Name: Precious Achiuwa, Player Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Projected Deficit: 0, Projected Surplus: 7935348, Salary Weight: 0.0, Score: 70.4, Seasons: Adjusted Expected: 9521256, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12128922, Salary: 5609756, Score: 70.5, Season: 2026-27, Surplus: 3911500, Valuation Method: expected_salary, Adjusted Expected: 9914092, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13341814, Salary: 5890244, Score: 70.3, Season: 2027-28, Surplus: 4023848, 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: 11123904.8, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, 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: 3263400, 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: 3418800, 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: 5979481, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 12593245.0, Name: Chris Cenac Jr., Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Projected Deficit: 218697, Projected Surplus: 569062, Salary Weight: 0.0, Score: 51.8, Seasons: Adjusted Expected: 3108684, 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: 3390000, Salary: 2988120, Score: 51.9, Season: 2026-27, Surplus: 120564, Valuation Method: expected_salary, Adjusted Expected: 3327512, 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: 3840870, Salary: 3137640, Score: 52.9, Season: 2027-28, Surplus: 189872, Valuation Method: expected_salary, Adjusted Expected: 3546026, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 4351706, Salary: 3287400, Score: 53.6, Season: 2028-29, Surplus: 258626, Valuation Method: expected_salary, Adjusted Expected: 5711773, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 4930483, Salary: 5930470, Score: 48.2, Season: 2029-30, Surplus: -218697, 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, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 12426534.4, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Projected Deficit: 372033, Projected Surplus: 271628, Salary Weight: 0.0, Score: 50.4, Seasons: Adjusted Expected: 2999796, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3120000, Salary: 2948280, Score: 50.9, Season: 2026-27, Surplus: 51516, Valuation Method: expected_salary, Adjusted Expected: 3186457, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3432000, Salary: 3095640, Score: 51.4, Season: 2027-28, Surplus: 90817, Valuation Method: expected_salary, Adjusted Expected: 3372415, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3775200, Salary: 3243120, Score: 51.9, Season: 2028-29, Surplus: 129295, Valuation Method: expected_salary, Adjusted Expected: 5481799, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 4152720, Salary: 5853832, Score: 46.8, Season: 2029-30, Surplus: -372033, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 12336711.7, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Projected Deficit: 316798, Projected Surplus: 263346, Salary Weight: 0.0, Score: 50.5, Seasons: Adjusted Expected: 2948760, 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: 3000000, Salary: 2926800, Score: 50.4, Season: 2026-27, Surplus: 21960, Valuation Method: expected_salary, Adjusted Expected: 3161078, 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: 3399000, Salary: 3073080, Score: 51.4, Season: 2027-28, Surplus: 87998, Valuation Method: expected_salary, Adjusted Expected: 3373228, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 3851067, Salary: 3219840, Score: 52.3, Season: 2028-29, Surplus: 153388, Valuation Method: expected_salary, Adjusted Expected: 5495013, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 4363259, Salary: 5811811, Score: 47.3, Season: 2029-30, Surplus: -316798, 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: 4847381.9, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Projected Deficit: 0, Projected Surplus: 4878862, Salary Weight: 0.0, Score: 74.5, Seasons: Adjusted Expected: 4897045, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 10608169, Salary: 2449421, Score: 75.0, Season: 2026-27, Surplus: 2447624, Valuation Method: expected_salary, Adjusted Expected: 5095639, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11668986, Salary: 2664401, Score: 73.9, Season: 2027-28, Surplus: 2431238, 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, Discounted Remaining Salary: 4424228.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Projected Deficit: 0, Projected Surplus: 6926691, Salary Weight: 0.0, Score: 79.9, Seasons: Adjusted Expected: 5675055, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 8024479, Salary: 2150918, Score: 81.0, Season: 2026-27, Surplus: 3524137, Valuation Method: expected_salary, Adjusted Expected: 5928455, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 8826927, Salary: 2525901, Score: 78.7, Season: 2027-28, Surplus: 3402554, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 6612786.3, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Projected Deficit: 0, Projected Surplus: 1017182, Salary Weight: 0.0, Score: 56.2, Seasons: Adjusted Expected: 2518815, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3377242, Salary: 2150917, Score: 57.3, Season: 2026-27, Surplus: 367898, Valuation Method: expected_salary, Adjusted Expected: 2846949, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3714966, Salary: 2525901, Score: 55.6, Season: 2027-28, Surplus: 321048, Valuation Method: expected_salary, Adjusted Expected: 3063934, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4086463, Salary: 2735698, Score: 55.4, Season: 2028-29, Surplus: 328236, 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: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, 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: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Projected Deficit: 0, Projected Surplus: 443536, Salary Weight: 0.0, Score: 69.8, Seasons: Adjusted Expected: 1122418, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 2157334, Salary: 678882, Score: 69.8, Season: 2026-27, Surplus: 443536, 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: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Projected Deficit: 0, Projected Surplus: 514621, Salary Weight: 0.0, Score: 71.6, Seasons: Adjusted Expected: 1193503, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 2394286, Salary: 678882, Score: 71.6, Season: 2026-27, Surplus: 514621, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary
Total Projected Deficit
59543528
Total Projected Surplus
25409624
Worst Contracts
Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Salary Weight: 0.1, Score: 28.8, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 39.6, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Salary Weight: 0.2, Score: 41.5
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
92.7

Long-Term Risk measures 20608568.2 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs
Active Contract Count
18
Evaluated Seasons
2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden
0.0
Projected Cap Denominator
842341500
Supporting values
At Risk Dollars
20608568.2
Players
Contract Classifications: , Exposure: 0, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, 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: 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: Fred VanVleet, Player Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Exposure: 13601308.2, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Projected Overpayment: 15881173, Score: —, Seasons: Adjusted Expected: 21786155, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 4282810.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 4282810, Salary: 26068965, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 23924252, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 3668172.3, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 4075747, Salary: 27999999, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 26086086, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 3075957.6, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 3844947, Salary: 29931033, Score: —, Season: 2029-30, Valuation Method: expected_salary, Adjusted Expected: 28184398, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2574368.3, Exposure Factor: 1.0, Future Weight: 0.7, Projected Overpayment: 3677669, Salary: 31862067, Score: —, Season: 2030-31, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, 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, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 9085468, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8422920, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 9674055, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8823600, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 11808809, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 11205972, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 1435169.0, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Overpayment: 1435169, Score: —, Seasons: Adjusted Expected: 6031498, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1435169.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1435169, Salary: 7466667, 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: Precious Achiuwa, Player Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 9914092, 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: 5890244, 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: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, 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: 3418800, 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: 5979481, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Chris Cenac Jr., Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Projected Overpayment: 218697, Score: —, Seasons: Adjusted Expected: 3327512, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3137640, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3546026, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3287400, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 5711773, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 218697, Salary: 5930470, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Projected Overpayment: 372033, Score: —, Seasons: Adjusted Expected: 3186457, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3095640, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3372415, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3243120, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 5481799, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 372033, Salary: 5853832, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Projected Overpayment: 316798, Score: —, Seasons: Adjusted Expected: 3161078, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3073080, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3373228, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3219840, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 5495013, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 316798, Salary: 5811811, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 5095639, 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: 2664401, 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, Exposure: 0.0, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 5928455, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 0.0, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2846949, 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: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3063934, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season
Exposure: 11290070.0, Season: 2027-28
Seasons
2027-28: 11290070.0, 2028-29: 3668172.3, 2029-30: 3075957.6, 2030-31: 2574368.3
Top Exposure Players
Exposure: 13601308.2, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Projected Overpayment: 15881173, Exposure: 5572091.0, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Projected Overpayment: 5572091, Exposure: 1435169.0, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Overpayment: 1435169
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.
Contract Mobility
20% pillar weight
55.7

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

Inputs
Active Contract Count
18
Current Season
2026-27
Discounted Remaining Salary
382919299.3
Guaranteed Remaining Salary
370209079.0
Low Mobility Exposure
49.5
Salary Cap
165000000
Weighted Mobility Average
58.3
Supporting values
Least Movable
Marketability: 28.8, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.1, Score: 47.3, Term Utility: 100.0, Marketability: 41.5, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Restriction Modifier: 0.9, Salary Utility: 80.0, Salary Weight: 0.2, Score: 51.9, Term Utility: 85.0, Marketability: 39.6, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.0, Score: 53.1, Term Utility: 85.0
Most Movable
Marketability: 79.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 80.5, Term Utility: 100.0, Marketability: 70.4, Name: Precious Achiuwa, Player Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 85.0, Marketability: 75.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 100.0
Players
Discounted Remaining Salary: 48967380.0, Guaranteed Remaining Salary: 48967380.0, Guaranteed Years Remaining: 1, Marketability: 28.8, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.1, Score: 47.3, Term Utility: 100.0, Valuation Available?: true, 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: 0.2, Score: 51.9, Term Utility: 85.0, 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: 110068967.0, Guaranteed Remaining Salary: 140000000, Guaranteed Years Remaining: 5, Marketability: 42.4, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.3, Score: 55.7, Term Utility: 35.0, Valuation Available?: true, Discounted Remaining Salary: 8478542.0, Guaranteed Remaining Salary: 8478542.0, Guaranteed Years Remaining: 1, Marketability: 47.2, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 65.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 30505328.4, Guaranteed Remaining Salary: 16444560.0, Guaranteed Years Remaining: 2, Marketability: 53.3, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 67.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 14186667.3, Guaranteed Remaining Salary: 14933334.0, Guaranteed Years Remaining: 2, Marketability: 39.6, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 53.1, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 10910975.6, Guaranteed Remaining Salary: 11500000, Guaranteed Years Remaining: 2, Marketability: 70.4, Name: Precious Achiuwa, Player Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 11123904.8, Guaranteed Remaining Salary: 3263400, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 12593245.0, Guaranteed Remaining Salary: 6125760.0, Guaranteed Years Remaining: 2, Marketability: 51.8, Name: Chris Cenac Jr., Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 61.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 12426534.4, Guaranteed Remaining Salary: 6043920.0, Guaranteed Years Remaining: 2, Marketability: 50.4, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 12336711.7, Guaranteed Remaining Salary: 5999880.0, Guaranteed Years Remaining: 2, Marketability: 50.5, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4847381.9, Guaranteed Remaining Salary: 5113822.0, Guaranteed Years Remaining: 2, Marketability: 74.5, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4424228.9, Guaranteed Remaining Salary: 2150918.0, Guaranteed Years Remaining: 1, Marketability: 79.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 80.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 2150917.0, Guaranteed Years Remaining: 1, Marketability: 56.2, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, 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: 69.8, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 71.6, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 75.4, Term Utility: 100.0, Valuation Available?: true
Salary Below 40
0
Useful Mid Sized Contracts
6
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
52.8

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

Inputs
Active Contract Count
18
Current Season
2026-27
Discounted Remaining Salary
382919299.3
Supporting values
Expiring Contract Count
6
Least Optional
Expiring?: false, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Salary Weight: 0.2, Score: 20.0, Expiring?: false, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 20.0, Expiring?: true, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Salary Weight: 0.0, Score: 97.6
Players
Discounted Remaining Salary: 48967380.0, Expiring?: true, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 68400000, Expiring?: false, Name: Jalen Green, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Salary Weight: 0.2, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 36000000, Score: 20.0, Season: 2027-28, Status: player_option, 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: 110068967.0, Expiring?: false, Name: Keegan Murray, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 26068965, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 27999999, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 29931033, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 31862067, Score: 50.0, Season: 2030-31, Status: fully_guaranteed, Discounted Remaining Salary: 8478542.0, Expiring?: true, Name: Jarace Walker, Player Id: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 30505328.4, Expiring?: false, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Salary Weight: 0.1, Score: 85.2, Seasons: Guaranteed Pct: —, Salary: 8422920, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 8823600, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 11205972, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 14186667.3, Expiring?: false, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 7466667, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 10910975.6, Expiring?: false, Name: Precious Achiuwa, Player Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 5890244, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 11123904.8, Expiring?: false, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3418800, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 5979481, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 12593245.0, Expiring?: false, Name: Chris Cenac Jr., Player Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Salary Weight: 0.0, Score: 87.3, Seasons: Guaranteed Pct: —, Salary: 3137640, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3287400, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 5930470, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 12426534.4, Expiring?: false, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Salary Weight: 0.0, Score: 87.3, Seasons: Guaranteed Pct: —, Salary: 3095640, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3243120, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 5853832, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 12336711.7, Expiring?: false, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Salary Weight: 0.0, Score: 87.3, Seasons: Guaranteed Pct: —, Salary: 3073080, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3219840, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 5811811, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 4847381.9, Expiring?: false, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 2664401, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 4424228.9, Expiring?: false, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Salary Weight: 0.0, Score: 97.6, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 95.0, Season: 2027-28, Status: non_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Braden Smith, Player Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Salary Weight: 0.0, Score: 50.0, Seasons:
Cap Flexibility
20% overall weight · starting 85.5
78.7

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 97.96677877558454, while Current Cap Position is weakest at 44.46607636363636.

Current Cap Position
20% pillar weight
44.5

Current Cap Position scores the taxpayer, below-first-apron 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
taxpayer_below_first_apron
First Apron Cushion
11934513
Second Apron Cushion
24934513
Second Apron Excess
0
Tax Cushion
-5974130
Tax Apron Exposure
30% pillar weight
78.2

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

Inputs
Financial Zone
taxpayer_below_first_apron
Projected Tax Bill
6042662
Salary Cap
165000000
Tax Bill Ratio
0.0
Supporting values
First Apron Cushion
11934513
Repeater
Source: default, Value: false
Second Apron Cushion
24934513
Tax Cushion
-5974130
Taxpayer
true
Future Flexibility
30% pillar weight
98.0

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: 0.5, Commitment Score: 96.8, Dead Money: 730426, Dead Money Ratio: 0.0, Dead Money Score: 96.0, Effective Committed Salary: 96549983, Salary Cap: 181500000, Score: 96.6, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.1, Commitment Score: 100.0, Dead Money: 730426, Dead Money Ratio: 0.0, Dead Money Score: 96.3, Effective Committed Salary: 28730425, Salary Cap: 199650000, Score: 99.3, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.1, Commitment Score: 100.0, Dead Money: 730426, Dead Money Ratio: 0.0, Dead Money Score: 96.7, Effective Committed Salary: 30661459, Salary Cap: 219615000, Score: 99.3, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
84.8

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
2026-08-05
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
40.1
Trade Tools
100.0
Asset Management
40% overall weight · starting 72.1
87.5

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Asset Optionality is strongest at 94.4, while Draft Capital Value is weakest at 79.66095274792679.

Draft Capital Value
47% pillar weight
79.7

Draft Capital Value percentiles 430.502281589821 total DAV across 15 controlled assets against the frozen league inventory.

Inputs
Asset Count
15
Benchmark
113.7, 149.6, 150.2, 156.9, 184.6, 206.1, 217.1, 219.4, 226.9, 230.2, 249.7, 263.1, 266.9, 322.5, 328.3, 351.7, 353.8, 367.9, 377.6, 382.8, 397.1, 404.8, 411.6, 425.8, 472.3, 480.8, 489.2, 559.2, 581.0, 695.3
Total Dav
430.5
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 5.1, Incoming Rollover From: , Inventory Dav: 5.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 665b1aff-7731-4bcf-ac83-a9e8235958b5, Pick Id: 9d99e2b8-79d8-4d48-9bd5-d343eef78092, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: 0.0, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, 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: 80e9a1f7-905e-4f9b-9bc4-7e559a938d8c, Swap Note: UTA more favorable of BOS/ORL 2nds; CHA less (pending CHA-PHX leg excluded) [BOS-UTA 8/6/2025; CHA-ORL 2/4/2026], Variance: 0.0, Year: 2027, Baseline Dav: —, Dav: 59.0, Incoming Rollover From: , Inventory Dav: 59.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, 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: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 356d3af2-979b-418f-aa0a-f9a583868910, Pick Id: 3fbbb752-5bcf-426e-8f95-8fd24311e3e1, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: 0.0, Dav: 43.4, Incoming Rollover From: , Inventory Dav: 43.4, Inventory Std Error: 0.1, Inventory Variance: 112.2, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: 3618652777059066340, 9850062325143147688, 13640676419529007578, Std Error: 0.1, Swap Group Id: 14539ddc-55c6-4fed-b009-47f8f4787a87, Swap Note: HOU two most favorable of HOU/DAL/PHX; BKN least [BKN-HOU 6/26/2024], Variance: 112.2, Year: 2029, Baseline Dav: —, Dav: 49.8, Incoming Rollover From: , Inventory Dav: 49.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 7.7, Incoming Rollover From: , Inventory Dav: 7.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: b5ba3d42-535f-421a-a824-2a0f7da562cf, Pick Id: 0355373a-1be0-4638-b5dd-93934797d366, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 43.2, Incoming Rollover From: , Inventory Dav: 43.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 0.3, Incoming Rollover From: , Inventory Dav: 0.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 55593742-cb58-4c3f-96b1-69d55b9babbf, Pick Id: bbf77748-c851-4ae5-9c89-165223cebdf1, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: 38.3, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 28.2, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e97d836c-f014-4564-90f1-90012bc58216, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 34.7, Incoming Rollover From: , Inventory Dav: 34.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: 05f976e2-1a87-45e5-8424-37103be34cf3, Part Id: cacfe964-6659-4bf7-8c66-f81c976096cd, Pick Id: f816ecc5-56b7-4628-90e0-4231a2c027e6, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 34.6, Incoming Rollover From: , Inventory Dav: 34.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: e9ff7543-8e8b-4467-8cd1-76cda9a3f67c, Pick Id: 49a5f63d-1b9b-4b7f-92ab-d800766a02a5, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 31.5, Incoming Rollover From: , Inventory Dav: 31.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
05f976e2-1a87-45e5-8424-37103be34cf3: 6.8, 1cf1881a-73a2-400e-aafa-e6c4fb5f7667: 289.7, 1eada87e-ae03-4301-bef3-6d38d8db277f: 0.3, 28ffd371-6628-47c9-9a8e-426dd34e6d23: 7.7, D5e93810-3b97-49d1-80ae-802fcecc663b: 5.1, F5bc4093-0467-48f9-8a9b-d08c2a38cdf9: 42.5, Swap Pool: 78.4
By Year
2027: 83.6, 2028: 66.8, 2029: 100.9, 2030: 43.4, 2031: 69.7, 2032: 34.6, 2033: 31.5
First Round Dav
401.1
Second Round Dav
29.4
Swap Dav
50.2
Pick Quality
27% pillar weight
94.3

Pick Quality combines frozen-league percentiles for the best asset and top three with 2.6999999999999997 Premium Asset Units.

Inputs
Best Asset Raw
71.7
Premium Asset Units
2.7
Top Three Raw
63.5
Supporting values
Best Asset
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027
Best Asset Quality
93.1
Premium Asset Inventory
85.5
Top Three Assets
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 59.0, Incoming Rollover From: , Inventory Dav: 59.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 49.8, Incoming Rollover From: , Inventory Dav: 49.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
100.0
Asset Optionality
27% pillar weight
94.4

Asset Optionality combines 5 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: 341cfe2e-8229-4476-b3f2-87d44836f488, Kind: owed, Pick Id: d0e7e241-9df9-4d98-b63e-47a4bbb1fd3c, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 363bc61a-0156-49a4-8c6f-f9d0c1b3cd50, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: 5248ccc2-c559-4756-bcee-fc02e89220bd, Kind: owed, Pick Id: 9741b62b-270d-46f2-a244-ebc056ae54a0, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: 6b3c249f-cd26-4771-a3e8-64d71a78fad0, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: swap_owed, Pick Id: edad49f8-47cd-4fa8-8889-48666e39745a, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2031, Affected Years: 2031, Counterparties: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Kind: owed, Pick Id: 74dabb7d-d14a-4fc3-a572-6cfa93f35838, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Affected Years: 2032, Counterparties: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Kind: owed, Pick Id: 167d80dc-734a-4ba3-bb5f-bb798bfbc190, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2032, Affected Years: 2033, Counterparties: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Kind: owed, Pick Id: d508d9ef-cffe-42c8-8f76-64915b9fa108, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2033, Owed First Years: , Owed Second Years: 2027, 2028, 2029, 2030, 2031, 2032, 2033, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity
5
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: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: e9ff7543-8e8b-4467-8cd1-76cda9a3f67c, Pick Id: 49a5f63d-1b9b-4b7f-92ab-d800766a02a5, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Capacity: 5, Conditional: , Frozen: , Partial Rights: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 665b1aff-7731-4bcf-ac83-a9e8235958b5, Pick Id: 9d99e2b8-79d8-4d48-9bd5-d343eef78092, Pick Number: —, Range: First: 1, Last: 16, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2027, Reserved Years: 2027, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e, Part Id: e41bc3ed-f4d4-45a2-9051-370bf8ec2235, Pick Id: 5f00770f-aab5-477e-a4cb-719605d37995, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: bd3dcc7e-0ec8-491e-afc6-acd9538a5317, Pick Id: 788b2998-bbcf-4145-ac5e-8cbda81bfd59, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: 05f976e2-1a87-45e5-8424-37103be34cf3, Part Id: 8d34bf5c-ce8f-486e-b269-f24f8288be1f, Pick Id: 9636841b-14d1-472f-a4bd-1ceb29728e17, Pick Number: —, Range: First: 1, 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: 14539ddc-55c6-4fed-b009-47f8f4787a87, Swap Note: HOU two most favorable of HOU/DAL/PHX; BKN least [BKN-HOU 6/26/2024], Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2029, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 04af1500-5aa8-4820-a26e-d749480b053c, Pick Id: adcd1ed3-5d34-455f-b334-e30b20a0fd26, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2031, Incoming Rollover From: , Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 13796051-549b-4c29-87ac-89d5325a7b81, Pick Id: edad49f8-47cd-4fa8-8889-48666e39745a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2031, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e97d836c-f014-4564-90f1-90012bc58216, Swap Note: Backfilled from pairwise swap, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 7, Detail: 2027: Complete Firsts: 1, Partial Rights: 1, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 1, 2030: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 1, 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
72.0
Tradable First Capacity
100.0
Asset Exchange Value
0% pillar weight
13.5

Asset Exchange Value scored 4 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs
Total Scale
100.0
Transaction Count
4
Supporting values
Transactions
Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: e05435bc-4c83-4c55-87bf-b4b272b8ca6b, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 14539ddc-55c6-4fed-b009-47f8f4787a87, 2, Type: draft_asset, Value: 43.4, Direction: incoming, Id: part, cacfe964-6659-4bf7-8c66-f81c976096cd, Type: draft_asset, Value: 6.8, Confidence: provisional, Direction: outgoing, Id: 744e57d4-6ae3-4364-adc2-7048ecae586a, Type: player, Value: 0.0, Id: bfd4a363-f2c9-49fc-9169-bd6001a72ec3, Incoming Effective Value: 46.5, Incoming Value: 50.2, Net Advantage: 46.5, 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: 0b4a47a7-d8f3-4c99-ac41-c60df3fb34a8, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: ca58c2f9-b9c7-4b6a-b4e2-0a72f4e789f9, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 5e41c983-eaab-4bde-a8fd-f40f0389114f, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 80e9a1f7-905e-4f9b-9bc4-7e559a938d8c, 2, Type: draft_asset, Value: 6.8, Confidence: provisional, Direction: outgoing, Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 97145242-3c7e-4426-ac81-b7e76518de5f, Type: player, Value: 0.0, Direction: outgoing, Id: part, 9ca5e024-fe0b-4703-9cd4-1ce63fb28077, Type: draft_asset, Value: 14.6, Direction: outgoing, Id: part, 25cba0f6-e029-4cf5-9462-07eb17b8e3ce, Type: draft_asset, Value: 10.5, Id: db476917-f82c-46e9-864a-c2afcc64e674, Incoming Effective Value: 6.8, Incoming Value: 6.8, Net Advantage: -12.5, Normalized Imbalance: -0.5, Outgoing Effective Value: 19.3, Outgoing Value: 25.1, Plausibility Explanation: This transaction appears highly unfavorable based on estimated market value. It falls outside the normal market range, but its Asset Exchange score is already at the lower end of the scale., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 0.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: d8b3fab0-39b2-4f76-8d39-1174feb79440, Type: player, Value: 0.0, Direction: incoming, Id: part, 55593742-cb58-4c3f-96b1-69d55b9babbf, Type: draft_asset, Value: 0.3, Confidence: provisional, Direction: outgoing, Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Type: player, Value: 0.0, Id: 63c58624-75a9-4806-9f95-b13367475907, Incoming Effective Value: 0.3, Incoming Value: 0.3, Net Advantage: 0.3, Normalized Imbalance: 0.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Type: player, Value: 0.0, Direction: incoming, Id: part, 356d3af2-979b-418f-aa0a-f9a583868910, Type: draft_asset, Value: 7.8, Direction: incoming, Id: part, b5ba3d42-535f-421a-a824-2a0f7da562cf, Type: draft_asset, Value: 7.7, Confidence: provisional, Direction: outgoing, Id: 5e41c983-eaab-4bde-a8fd-f40f0389114f, Type: player, Value: 0.0, Id: e2cf46ea-69f2-46df-859a-8a8c60423740, Incoming Effective Value: 11.3, Incoming Value: 15.5, Net Advantage: 11.3, Normalized Imbalance: 0.5, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 3.9, 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 69.9
86.6

Timeline Alignment applies Selling's targets; Core Age Fit is strongest and Core Continuity is weakest.

Core Age Fit
30% pillar weight
100.0

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

Inputs
Mandate
selling
Supporting values
Ideal Core Age
Max: 25, Min: 19
Penalty Above
15
Penalty Below
5
Players
Age: 24, Core Weight: 0.2, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Score: 100.0, Age: 25, Core Weight: 0.2, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Score: 100.0, Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Score: 100.0, Age: 24, Core Weight: 0.1, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Score: 100.0, Age: 19, Core Weight: 0.1, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Score: 100.0
Fallback: Player was excluded from core eligibility because birth date is missing.
Prime Window Alignment
25% pillar weight
88.1

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
selling
Prime Midpoint
27.5
Supporting values
Core Synchronization
86.8
Players
Age: 24, Core Weight: 0.2, Player Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 25, Core Weight: 0.2, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Prime Timing Offset: 2.5, Window Timing Score: 100.0, Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Prime Timing Offset: 8.5, Window Timing Score: 62.5, Age: 24, Core Weight: 0.1, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Prime Timing Offset: 4.5, Window Timing Score: 100.0, Age: 19, Core Weight: 0.1, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Prime Timing Offset: 8.5, Window Timing Score: 62.5
Prime Offset Range
Max: 6.0, Min: 2.0
Prime Timing Spread
2.4
Window Timing
88.8
Fallback: Player was excluded from core eligibility because birth date is missing.
Core Continuity
25% pillar weight
75.7

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

Inputs
Continuity Horizon
4
Mandate
selling
Supporting values
Overall Core Control
77.3
Players
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: 100.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 24137936, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 24137936, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 26068965, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 26068965, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 27999999, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 27999999, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 29931033, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 29931033, Season: 2029-30, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 97.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8021640, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 8021640, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8422920, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 8422920, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8823600, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8823600, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11205972, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 11205972, Season: 2029-30, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 90.0, Core Importance Value: 0.5, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2150917, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2150917, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Fully non-guaranteed, team-controlled season, Salary: 2525901, Season: 2027-28, Source: contract, Status: non_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 2735698, 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): 3 years of service at free agency (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.5, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2150918, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2150918, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 2525901, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 97.5, Core Importance Value: 0.4, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2926800, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2926800, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 3073080, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 3073080, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 3219840, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 3219840, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5811811, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 5811811, Season: 2029-30, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.1, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control
72.1
Fallback: Control status for 2029-30 uses the documented RFA estimate.
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Fallback: Player was excluded from core eligibility because birth date is missing.
Development Environment
20% pillar weight
78.4

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

Inputs
Mandate
selling
Rotation Minutes
240
Supporting values
Developmental Role Distribution
90.0
Established Veteran Count
0
Meaningful Young Role Count
9
Targets
Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure
75.0
Young Minute Share
0.7
Young Player Opportunity
75.8
Young Rotation Minutes
173
Fallback: Player was excluded from core eligibility because birth date is missing.
View final roster

See the Sacramento Kings cap sheet this grade was calculated from.

Think you can do better?

Build your own moves for the Sacramento Kings and see how your front office grades out.

Grade your own scenario

Teams

More

Current challenges How challenges are graded Explore the six pillars of a good GM
Browse
Team Contracts Player Contracts FA Market
App
Install app

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

iPhone or iPad

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

Android or desktop

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

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

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