Sacramento Kings

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

B-

AVC GM Grade

82/100

Selling mandate

Front-office assessment

Against the Selling mandate, asset management is the clearest gain, and no pillar materially declined. 3 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

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

Areas for improvement

Improve transaction realism so the scenario is supportable against the frozen market evidence.

Recommended next steps

1 Rework the flagged transaction terms before relying on the projected outcome.
2 Seek stronger draft or young-player value before giving up more current roster value.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

3 material concerns

Trade

Trade with IND

Unlikely

Teams

IND

Assets

Obi Toppin, Ben Sheppard, Johnny Furphy, De'Andre Hunter, Alex Karaban, 2027 Rnd 2, Swap: less favorable of CHI/IND 2030 2nd

Principal reason

Asset Value Outlier

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

Trade with GSW

Unlikely

Teams

GSW

Assets

Jimmy Butler, Yaxel Lendeborg, Moses Moody, Keegan Murray, Zach LaVine, Dylan Cardwell, 2027 Rnd 1, 2028 Rnd 1

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 LAC, DAL, DET

Unlikely

Teams

DAL, DET, LAC

Assets

PJ Washington, Isaiah Joe, Isaiah Jackson, Moussa Cisse, Domantas Sabonis, 2028 Rnd 2, 2028 Rnd 2 (DET retains 31-55; LAC receives 56-60; otherwise obligation extinguishes), 2030 Rnd 2, 2031 Rnd 2, 2032 Rnd 2

Principal reason

Asset Value Outlier

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

Pillar scores

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

Competitive Strength

Improved · Δ +1.3

5.2

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Star Power. Competitive Strength moved +1.3 points from the inherited state.

Roster Construction

Improved · Δ +21.2

74.4

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +21.2 points from the inherited state.

Contract Health

Improved · Δ +6.9

67.8

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Long Term Risk. Contract Health moved +6.9 points from the inherited state.

Cap Flexibility

Improved · Δ +2.0

87.5

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Current Cap Position. Cap Flexibility moved +2 points from the inherited state.

Asset Management

Improved · Δ +21.3

93.3

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +21.3 points from the inherited state. Relevant recorded context: Trade with IND: sent De'Andre Hunter (IND) and Alex Karaban (IND); received Obi Toppin (IND), Ben Sheppard (IND), Johnny Furphy (IND), 2027 Rnd 2 (IND), and Swap: less favorable of CHI/IND 2030 2nd (IND). Trade with GSW: sent Keegan Murray (GSW), Zach LaVine (GSW), and Dylan Cardwell (GSW); received Jimmy Butler (GSW), Yaxel Lendeborg (GSW), Moses Moody (GSW), 2027 Rnd 1 (GSW), and 2028 Rnd 1 (GSW).

Timeline Alignment

Improved · Δ +12.6

82.5

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Core Age Fit. Timeline Alignment moved +12.6 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: 82.1
Plausibility penalty: 0.0
Final score: 82.1

Scenario Progression

not applicable

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

Canonical Final GM Grade

82.1

Authoritative score

No Progression adjustment is applied.

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

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

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

Pillar and metric calculations

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

Competitive Strength

5% overall weight · starting 4.0

5.2

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 10.419805077306288, while Starting Five Quality is weakest at 0.0.

Star Power

30% pillar weight

10.4

The top three Star Power contributions come from Isaiah Joe, Obi Toppin, D'Angelo Russell.

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: 13
Raw: 0.5
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 1.3, Assigned Minutes: 18, Contribution: 0.8, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Role Factor: 0.6, Adjusted Epm: 0.7, Assigned Minutes: 16, Contribution: 0.4, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Replacement?: false, Role Factor: 0.5, Adjusted Epm: -1.0, Assigned Minutes: 16, Contribution: -0.5, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Replacement?: false, Role Factor: 0.5

Starting Five

25% pillar weight

fallback

0.0

Starting Five Quality combines equal contributions from PJ Washington, Darius Acuff Jr., Maxime Raynaud, Yaxel Lendeborg, Nique Clifford.

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: -9.3
Replacement Value: -1.5
Role Factor Minutes: 28

Supporting values

Contributions: Adjusted Epm: -1.1, Assigned Minutes: 22, Contribution: -0.8, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Replacement?: false, Role Factor: 0.8, Adjusted Epm: -1.5, Assigned Minutes: 32, Contribution: -1.5, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.8, Assigned Minutes: 28, Contribution: -2.8, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.5, Assigned Minutes: 28, Contribution: -1.5, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.9, Assigned Minutes: 26, Contribution: -2.7, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Role Factor: 0.9

Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.

Fallback: Yaxel Lendeborg's Adjusted EPM uses the frozen provisional fallback.

Rotation Quality

30% pillar weight

fallback

4.5

Rotation Quality averages fatigue-adjusted impact across 13 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: -1.5

Supporting values

Contributions: Adjusted Epm: -1.1, Assigned Minutes: 22, Contribution: -23.5, Effective Minutes: 22.0, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Replacement?: false, Adjusted Epm: 1.3, Assigned Minutes: 18, Contribution: 24.1, Effective Minutes: 18.0, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Adjusted Epm: -1.0, Assigned Minutes: 16, Contribution: -16.0, Effective Minutes: 16.0, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Replacement?: false, Adjusted Epm: -1.7, Assigned Minutes: 11, Contribution: -18.2, Effective Minutes: 11.0, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 32, Contribution: -48.0, Effective Minutes: 32.0, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Epm: 0.7, Assigned Minutes: 16, Contribution: 11.1, Effective Minutes: 16.0, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Replacement?: false, Adjusted Epm: -2.1, Assigned Minutes: 10, Contribution: -20.8, Effective Minutes: 10.0, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Replacement?: false, Adjusted Epm: -2.8, Assigned Minutes: 28, Contribution: -77.6, Effective Minutes: 28.0, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 28, Contribution: -42.0, Effective Minutes: 28.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 15, Contribution: -22.4, Effective Minutes: 15.0, Name: Johnny Furphy, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Replacement?: false, Adjusted Epm: -2.9, Assigned Minutes: 26, Contribution: -74.4, Effective Minutes: 26.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Epm: -2.0, Assigned Minutes: 9, Contribution: -18.3, Effective Minutes: 9.0, Name: Moussa Cisse, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Replacement?: false, Adjusted Epm: -3.0, Assigned Minutes: 9, Contribution: -27.1, Effective Minutes: 9.0, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Replacement?: false

Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.

Fallback: Yaxel Lendeborg's Adjusted EPM uses the frozen provisional fallback.

Two Way Balance

15% pillar weight

fallback

5.1

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: -0.5
Rotation Oepm: -0.9

Supporting values

Contributions: Adjusted Depm: 0.7, Adjusted Oepm: -1.8, Assigned Minutes: 22, Defensive Contribution: 16.3, Effective Minutes: 22.0, Name: PJ Washington, Offensive Contribution: -39.8, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: 1.6, Assigned Minutes: 18, Defensive Contribution: -5.6, Effective Minutes: 18.0, Name: Isaiah Joe, Offensive Contribution: 29.7, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: -0.6, Assigned Minutes: 16, Defensive Contribution: -6.2, Effective Minutes: 16.0, Name: D'Angelo Russell, Offensive Contribution: -9.9, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: -1.0, Assigned Minutes: 11, Defensive Contribution: -6.8, Effective Minutes: 11.0, Name: Isaiah Jackson, Offensive Contribution: -11.4, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 32, Defensive Contribution: -24.0, Effective Minutes: 32.0, Name: Darius Acuff Jr., Offensive Contribution: -24.0, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 1.2, Assigned Minutes: 16, Defensive Contribution: -8.7, Effective Minutes: 16.0, Name: Obi Toppin, Offensive Contribution: 19.8, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Replacement?: false, Adjusted Depm: 0.5, Adjusted Oepm: -2.6, Assigned Minutes: 10, Defensive Contribution: 4.8, Effective Minutes: 10.0, Name: Nikola Jovic, Offensive Contribution: -25.5, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Replacement?: false, Adjusted Depm: -2.0, Adjusted Oepm: -0.8, Assigned Minutes: 28, Defensive Contribution: -56.6, Effective Minutes: 28.0, Name: Maxime Raynaud, Offensive Contribution: -21.3, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 28, Defensive Contribution: -21.0, Effective Minutes: 28.0, Name: Yaxel Lendeborg, Offensive Contribution: -21.0, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -1.4, Assigned Minutes: 15, Defensive Contribution: -1.5, Effective Minutes: 15.0, Name: Johnny Furphy, Offensive Contribution: -21.0, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -2.7, Assigned Minutes: 26, Defensive Contribution: -4.9, Effective Minutes: 26.0, Name: Nique Clifford, Offensive Contribution: -69.4, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: -1.7, Assigned Minutes: 9, Defensive Contribution: -3.4, Effective Minutes: 9.0, Name: Moussa Cisse, Offensive Contribution: -15.0, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: -2.0, Assigned Minutes: 9, Defensive Contribution: -9.5, Effective Minutes: 9.0, Name: Ben Sheppard, Offensive Contribution: -17.6, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Replacement?: false
Defensive Strength: 13.3
Offensive Strength: 1.6

Fallback: Darius Acuff Jr.'s Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Yaxel Lendeborg's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Roster Construction

5% overall weight · starting 53.2

74.4

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 38.60486920556309.

Roster Completeness

15% pillar weight

100.0

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

Inputs

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

Supporting values

Standard Roster Score: 100.0
Two Way Bonus: 3.3

Position Coverage

25% pillar weight

fallback

90.6

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

Inputs

Average Position Score: 95.7
Coverage Units: C: 2.8, Pf: 3.0, Pg: 0.8, Sf: 1.9, Sg: 4.0
Weakest Position Score: 78.6

Supporting values

C: 100.0
Pf: 100.0
Pg: 78.6
Sf: 100.0
Sg: 100.0

Fallback: Darius Acuff Jr. has no season-minutes sample, so no PG coverage credit was invented.

Fallback: Yaxel Lendeborg 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

38.6

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

Inputs

Average Skill Score: 46.7
Ranked Player Indexes: Defense: 86.7, 76.7, 71.7, 71.0, Playmaking: 85.6, 79.1, Rebounding: 91.4, 89.8, 86.7, Rim Protection: 82.7, 77.1, Shooting: 91.6, 78.1, 71.5, 65.3, 50.8
Team Raw Scores: Defense: 78.3, Playmaking: 83.4, Rebounding: 90.0, Rim Protection: 81.0, Shooting: 76.2
Weakest Skill Score: 19.6

Supporting values

Defense: 42.4
Playmaking: 36.7
Rebounding: 67.2
Rim Protection: 19.6
Shooting: 67.7

Functional Depth

25% pillar weight

fallback

93.1

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: 91.3, Pf: 80.2, Pg: 100.0, Sf: 84.8, Sg: 75.9, Units: C: 3.9, Pf: 4.7, Pg: 2.2, Sf: 4.3, Sg: 4.9, Weakest Score: 75.9
Skill Concentration: Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.3, Rim Protection: 0.3, Shooting: 0.4
Skill Redundancy: Average Score: 98.5, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 95.1, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 97.3, Units: Defense: 4.3, Playmaking: 3.5, Rebounding: 6.7, Rim Protection: 5.1, Shooting: 3.7, Weakest Score: 95.1

Supporting values

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

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

Fallback: Yaxel Lendeborg 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

67.8

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 96.84845729080652, while Contract Value is weakest at 49.43979536112854.

Contract Value

35% pillar weight

fallback

49.4

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

Inputs

Active Contract Count: 17
Discounted Remaining Salary: 366141611.6

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: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Salary Weight: 0.0, Score: 71.6
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: 56832773.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Deficit: 4215688, Projected Surplus: 0, Salary Weight: 0.2, Score: 46.3, Seasons: Adjusted Expected: 52617085, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 42780479, Salary: 56832773, Score: 46.3, Season: 2026-27, Surplus: -4215688, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 74655551.1, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Projected Deficit: 948506, Projected Surplus: 0, Salary Weight: 0.2, Score: 49.4, Seasons: Adjusted Expected: 19508160, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18796763, Salary: 19813044, Score: 49.2, Season: 2026-27, Surplus: -304884, Valuation Method: expected_salary, Adjusted Expected: 21203242, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20676439, Salary: 21398087, Score: 49.5, Season: 2027-28, Surplus: -194845, Valuation Method: expected_salary, Adjusted Expected: 22759239, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 22061761, Salary: 22983132, Score: 49.5, Season: 2028-29, Surplus: -223893, Valuation Method: expected_salary, Adjusted Expected: 24343292, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 23539899, Salary: 24568176, Score: 49.5, Season: 2029-30, Surplus: -224884, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 53030400, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Deficit: 10925576, Projected Surplus: 0, Salary Weight: 0.1, Score: 41.1, Seasons: Adjusted Expected: 12651992, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4373307, Salary: 16200000, Score: 39.0, Season: 2026-27, Surplus: -3548008, Valuation Method: expected_salary, Adjusted Expected: 12178792, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4810638, Salary: 14904000, Score: 40.9, Season: 2027-28, Surplus: -2725208, Valuation Method: expected_salary, Adjusted Expected: 12713555, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5291701, Salary: 15096000, Score: 42.1, Season: 2028-29, Surplus: -2382445, Valuation Method: expected_salary, Adjusted Expected: 13930085, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5820872, Salary: 16200000, Score: 43.0, Season: 2029-30, Surplus: -2269915, 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: 29422500, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Projected Deficit: 1753458, Projected Surplus: 0, Salary Weight: 0.1, Score: 47.2, Seasons: Adjusted Expected: 14108270, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12027567, Salary: 15000000, Score: 47.0, Season: 2026-27, Surplus: -891730, Valuation Method: expected_salary, Adjusted Expected: 15163272, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12833414, Salary: 16025000, Score: 47.3, Season: 2027-28, Surplus: -861728, 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: 24583332.5, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Projected Deficit: 0, Projected Surplus: 1709038, Salary Weight: 0.1, Score: 53.1, Seasons: Adjusted Expected: 13270873, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13784789, Salary: 12500000, Score: 52.9, Season: 2026-27, Surplus: 770873, Valuation Method: expected_salary, Adjusted Expected: 14364090, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15163268, Salary: 13425925, Score: 53.3, Season: 2027-28, Surplus: 938165, 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: 21513711.4, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Projected Deficit: 2390492, Projected Surplus: 0, Salary Weight: 0.1, Score: 44.7, Seasons: Adjusted Expected: 9968125, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6806737, Salary: 11323006, Score: 44.0, Season: 2026-27, Surplus: -1354881, Valuation Method: expected_salary, Adjusted Expected: 10287395, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7487411, Salary: 11323006, Score: 45.4, Season: 2027-28, Surplus: -1035611, 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: 12760000, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Projected Deficit: 1813060, Projected Surplus: 0, Salary Weight: 0.0, Score: 43.2, Seasons: Adjusted Expected: 5912533, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3375109, Salary: 7000000, Score: 42.2, Season: 2026-27, Surplus: -1087467, Valuation Method: expected_salary, Adjusted Expected: 5674407, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3712620, Salary: 6400000, Score: 44.3, Season: 2027-28, Surplus: -725593, 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: 23451740.9, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Deficit: 0, Projected Surplus: 1342735, Salary Weight: 0.1, Score: 52.5, Seasons: Adjusted Expected: 6418368, 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: 7170000, Salary: 6096240, Score: 52.5, Season: 2026-27, Surplus: 322128, Valuation Method: expected_salary, Adjusted Expected: 6802424, 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: 7887000, Salary: 6401280, Score: 52.9, Season: 2027-28, Surplus: 401144, Valuation Method: expected_salary, Adjusted Expected: 7184789, 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: 8675700, Salary: 6706200, Score: 53.3, Season: 2028-29, Surplus: 478589, Valuation Method: expected_salary, Adjusted Expected: 9040001, 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: 9543270, Salary: 8899127, Score: 50.8, Season: 2029-30, Surplus: 140874, 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: 5969250.0, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Projected Deficit: 0, Projected Surplus: 832515, Salary Weight: 0.0, Score: 56.1, Seasons: Adjusted Expected: 6801765, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8744301, Salary: 5969250, Score: 56.1, Season: 2026-27, Surplus: 832515, 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: 5031669.0, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Projected Deficit: 668076, Projected Surplus: 0, Salary Weight: 0.0, Score: 43.4, Seasons: Adjusted Expected: 4363593, 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: 2804749, Salary: 5031669, Score: 43.4, Season: 2026-27, Surplus: -668076, 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, Discounted Remaining Salary: 6979636.1, Name: Johnny Furphy, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Projected Deficit: 0, Projected Surplus: 3098744, Salary Weight: 0.0, Score: 64.4, Seasons: Adjusted Expected: 3307610, 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: 5667402, Salary: 2296271, Score: 65.3, Season: 2026-27, Surplus: 1011339, Valuation Method: expected_salary, Adjusted Expected: 3549221, 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: 6421166, Salary: 2486995, Score: 65.0, Season: 2027-28, Surplus: 1062226, Valuation Method: expected_salary, Adjusted Expected: 4081516, 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: 7275182, Salary: 3056337, Score: 62.6, Season: 2028-29, Surplus: 1025179, 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: 4499821.5, Name: Moussa Cisse, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Projected Deficit: 0, Projected Surplus: 667240, Salary Weight: 0.0, Score: 56.2, Seasons: Adjusted Expected: 2543243, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3378872, Salary: 2185116, Score: 57.0, Season: 2026-27, Surplus: 358127, Valuation Method: expected_salary, Adjusted Expected: 2881008, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3716759, Salary: 2571895, Score: 55.4, Season: 2027-28, Surplus: 309113, 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: 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: 22714856
Total Projected Surplus: 18124468
Worst Contracts: Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Salary Weight: 0.1, Score: 41.1, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Salary Weight: 0.0, Score: 43.2, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Salary Weight: 0.0, Score: 43.4

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

Long Term Risk

30% pillar weight

fallback

96.8

Long-Term Risk measures 8848917.376586992 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs

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

Supporting values

At Risk Dollars: 8848917.4
Players: Contract Classifications: , Exposure: 0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 576255.9, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Projected Overpayment: 643622, Score: —, Seasons: Adjusted Expected: 21203242, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 194845.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 194845, Salary: 21398087, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 22759239, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 201503.7, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 223893, Salary: 22983132, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 24343292, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 179907.2, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 224884, Salary: 24568176, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 6685340.5, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Overpayment: 7377568, Score: —, Seasons: Adjusted Expected: 12178792, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2725208.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2725208, Salary: 14904000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 12713555, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2144200.5, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2382445, Salary: 15096000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 13930085, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1815932.0, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 2269915, Salary: 16200000, 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: 861728.0, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Projected Overpayment: 861728, Score: —, Seasons: Adjusted Expected: 15163272, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 861728.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 861728, Salary: 16025000, 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: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 14364090, 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: 13425925, 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: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Projected Overpayment: 1035611, Score: —, Seasons: Adjusted Expected: 10287395, 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: 1035611, Salary: 11323006, 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, 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: 725593.0, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Projected Overpayment: 725593, Score: —, Seasons: Adjusted Expected: 5674407, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 725593.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 725593, Salary: 6400000, 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: 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: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 6802424, 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: 6401280, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 7184789, 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: 6706200, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 9040001, 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: 0, Salary: 8899127, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: 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, Exposure: 0.0, Name: Johnny Furphy, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3549221, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2486995, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 4081516, 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: 0.9, Projected Overpayment: 0, Salary: 3056337, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Moussa Cisse, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2881008, 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: 2571895, 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: , 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: 4507374.0, Season: 2027-28
Seasons: 2027-28: 4507374.0, 2028-29: 2345704.2, 2029-30: 1995839.2, 2030-31: 0
Top Exposure Players: Exposure: 6685340.5, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Overpayment: 7377568, Exposure: 861728.0, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Projected Overpayment: 861728, Exposure: 725593.0, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Projected Overpayment: 725593

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

Contract Mobility

20% pillar weight

fallback

61.5

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

Inputs

Active Contract Count: 17
Current Season: 2026-27
Discounted Remaining Salary: 366141611.6
Guaranteed Remaining Salary: 342829387.0
Low Mobility Exposure: 57.3
Salary Cap: 165000000
Weighted Mobility Average: 63.3

Supporting values

Least Movable: Marketability: 41.1, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Restriction Modifier: 1.0, Salary Utility: 100.0, Salary Weight: 0.1, Score: 57.1, Term Utility: 50.0, Marketability: 46.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.2, Score: 57.8, Term Utility: 100.0, Marketability: 43.2, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 61.2, 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: 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, Marketability: 71.6, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 75.4, Term Utility: 100.0
Players: Discounted Remaining Salary: 56832773.0, Guaranteed Remaining Salary: 56832773.0, Guaranteed Years Remaining: 1, Marketability: 46.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.2, Score: 57.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 74655551.1, Guaranteed Remaining Salary: 88762436.0, Guaranteed Years Remaining: 4, Marketability: 49.4, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 62.2, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 53030400, Guaranteed Remaining Salary: 62400000, Guaranteed Years Remaining: 4, Marketability: 41.1, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 57.1, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 29422500, Guaranteed Remaining Salary: 31025000, Guaranteed Years Remaining: 2, Marketability: 47.2, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 66.0, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 24583332.5, Guaranteed Remaining Salary: 25925925.0, Guaranteed Years Remaining: 2, Marketability: 53.1, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 67.1, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 21513711.4, Guaranteed Remaining Salary: 11323006.0, Guaranteed Years Remaining: 1, Marketability: 44.7, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 64.3, 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: 12760000, Guaranteed Remaining Salary: 13400000, Guaranteed Years Remaining: 2, Marketability: 43.2, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 61.2, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 23451740.9, Guaranteed Remaining Salary: 12497520.0, Guaranteed Years Remaining: 2, Marketability: 52.5, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 66.7, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 5969250.0, Guaranteed Remaining Salary: 5969250.0, Guaranteed Years Remaining: 1, Marketability: 56.1, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 71.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5031669.0, Guaranteed Remaining Salary: 5031669.0, Guaranteed Years Remaining: 1, Marketability: 43.4, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 63.5, Term Utility: 100.0, 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: 6979636.1, Guaranteed Remaining Salary: 5352608.0, Guaranteed Years Remaining: 2, Marketability: 64.4, Name: Johnny Furphy, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 68.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4499821.5, Guaranteed Remaining Salary: 1092558.0, Guaranteed Years Remaining: 1, Marketability: 56.2, Name: Moussa Cisse, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, 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: 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: 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: 10

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

Contract Optionality

15% pillar weight

61.2

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

Inputs

Active Contract Count: 17
Current Season: 2026-27
Discounted Remaining Salary: 366141611.6

Supporting values

Expiring Contract Count: 5
Least Optional: Expiring?: false, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Salary Weight: 0.1, Score: 50.0, Expiring?: true, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Salary Weight: 0.0, Score: 50.0, Expiring?: true, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Salary Weight: 0.2, 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: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Salary Weight: 0.1, Score: 100.0
Players: Discounted Remaining Salary: 56832773.0, Expiring?: true, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Salary Weight: 0.2, Score: 50.0, Seasons: , Discounted Remaining Salary: 74655551.1, Expiring?: false, Name: PJ Washington, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 21398087, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: 1.0, Salary: 22983132, Score: 50.0, Season: 2028-29, Status: partially_guaranteed, Guaranteed Pct: 1.0, Salary: 24568176, Score: 50.0, Season: 2029-30, Status: partially_guaranteed, Discounted Remaining Salary: 53030400, Expiring?: false, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 14904000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 15096000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 16200000, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 29422500, Expiring?: false, Name: Obi Toppin, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 16025000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 24583332.5, Expiring?: false, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 13425925, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 21513711.4, Expiring?: false, Name: Isaiah Joe, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 11323006, Score: 100.0, Season: 2027-28, Status: team_option, 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: 12760000, Expiring?: false, Name: Isaiah Jackson, Player Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 6400000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 23451740.9, Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5, Seasons: Guaranteed Pct: —, Salary: 6401280, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 6706200, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8899127, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 5969250.0, Expiring?: true, Name: D'Angelo Russell, Player Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 5031669.0, Expiring?: true, Name: Ben Sheppard, Player Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Salary Weight: 0.0, Score: 50.0, Seasons: , 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: 6979636.1, Expiring?: false, Name: Johnny Furphy, Player Id: bc629427-2650-42b9-824f-070ea991ad02, Salary Weight: 0.0, Score: 72.4, Seasons: Guaranteed Pct: —, Salary: 2486995, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 3056337, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 4499821.5, Expiring?: false, Name: Moussa Cisse, Player Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Salary Weight: 0.0, Score: 95.0, Seasons: Guaranteed Pct: —, Salary: 2571895, Score: 95.0, Season: 2027-28, Status: non_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: 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

87.5

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 56.55298545454546.

Current Cap Position

20% pillar weight

56.6

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

Inputs

Salary Cap: 165000000

Supporting values

Cap Room: 0
Financial Zone: over_cap_below_tax
First Apron Cushion: 17985374
Second Apron Cushion: 30985374
Second Apron Excess: 0
Tax Cushion: 10812426

Tax Apron Exposure

30% pillar weight

100.0

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

Inputs

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

Supporting values

First Apron Cushion: 17985374
Repeater: Source: default, Value: false
Second Apron Cushion: 30985374
Tax Cushion: 10812426
Taxpayer: false

Future Flexibility

30% pillar weight

97.4

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

Inputs

Future Season Count: 3

Supporting values

Seasons: Commitment Ratio: 0.5, Commitment Score: 99.3, Dead Money: 4958771, Dead Money Ratio: 0.0, Dead Money Score: 77.0, Effective Committed Salary: 91935983, Salary Cap: 181500000, Score: 94.9, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 41135468, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 40768174, Salary Cap: 219615000, Score: 100.0, 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

93.3

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Pick Quality is strongest at 95.44137931034483, while Draft Capital Value is weakest at 91.16527185185872.

Draft Capital Value

47% pillar weight

91.2

Draft Capital Value percentiles 519.8553057981001 total DAV across 20 controlled assets against the frozen league inventory.

Inputs

Asset Count: 20
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: 519.9
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: —, Dav: 39.6, Incoming Rollover From: , Inventory Dav: 39.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, 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: 4.6, Incoming Rollover From: , Inventory Dav: 4.6, Inventory Std Error: 0.0, Inventory Variance: 1.4, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 5, Round: 2, Seed: 2297423177625421969, 9470492207740749039, 7045785690555356103, Std Error: 0.0, Swap Group Id: 34f5dbdb-9641-4815-9ce8-3b3779598fb5, Swap Note: Of OKC/HOU/IND/MIA 2nds: PHI most, NOP 2nd, NYK 3rd; SAS more favorable of own vs least; MIA least of five [OKC-PHI 2/4/2026; NOP-NYK 2/5/2026], Variance: 1.4, Year: 2027, Baseline Dav: —, Dav: 10.5, Incoming Rollover From: , Inventory Dav: 10.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 25cba0f6-e029-4cf5-9462-07eb17b8e3ce, Pick Id: 6174ce46-8582-40f2-8220-fa9df13a62c9, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 14.6, Incoming Rollover From: , Inventory Dav: 14.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 9ca5e024-fe0b-4703-9cd4-1ce63fb28077, Pick Id: d0e7e241-9df9-4d98-b63e-47a4bbb1fd3c, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 12.4, Incoming Rollover From: , Inventory Dav: 12.4, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: f5ca1c5c-3021-49b3-9a3e-f4c05a8b38fb, Pick Id: 4751c009-a012-4558-926c-5b455d47c818, Provisional?: false, Rank: —, Round: 2, 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: 39.9, Incoming Rollover From: , Inventory Dav: 39.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 11.7, Incoming Rollover From: , Inventory Dav: 11.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e, Part Id: 5b607f9c-f2ce-425b-be52-ba4a208e4525, Pick Id: d4867c59-68f6-4e8c-9c37-8cfdd7cdd18f, Provisional?: false, Rank: —, Round: 2, 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, 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: 0.0, Dav: 6.9, Incoming Rollover From: , Inventory Dav: 6.9, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 00b913c9-b37c-4608-bea9-b948bdeef391, Swap Note: CHI right to swap for IND [CHI-IND 6/24/2026], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 8.0, Incoming Rollover From: , Inventory Dav: 8.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 072b4804-bfc2-410e-8d4d-26221020f7ad, Part Id: e312ea63-7a28-4a0c-9979-5c920427e288, Pick Id: a9bc7ba8-d157-4098-8ac4-867804fa7e77, 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: 7.3, Incoming Rollover From: , Inventory Dav: 7.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 2169f093-eda6-4875-a80d-23aa5cba710c, Part Id: 9898343c-a84d-41d5-afae-b49e602123ca, Pick Id: 08008102-08c5-48a7-995b-aa6c5450cf4a, 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: 6.7, Incoming Rollover From: , Inventory Dav: 6.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 2169f093-eda6-4875-a80d-23aa5cba710c, Part Id: 67ec28b5-8018-4403-af0f-bce971ca6d5e, Pick Id: babb88cc-e1b4-47e3-ac45-3c14c0835538, Provisional?: false, Rank: —, Round: 2, 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: 072b4804-bfc2-410e-8d4d-26221020f7ad: 8.0, 1cf1881a-73a2-400e-aafa-e6c4fb5f7667: 304.3, 1eada87e-ae03-4301-bef3-6d38d8db277f: 10.5, 2169f093-eda6-4875-a80d-23aa5cba710c: 14.0, 6436bc01-87d6-40e9-8034-3d10597c2cc6: 12.4, 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e: 11.7, D5e93810-3b97-49d1-80ae-802fcecc663b: 5.1, F5bc4093-0467-48f9-8a9b-d08c2a38cdf9: 34.7, F7e288de-c03d-4aae-84c3-f06f569c8308: 79.5, Swap Pool: 39.6
By Year: 2027: 158.4, 2028: 110.6, 2029: 49.8, 2030: 58.0, 2031: 70.2, 2032: 41.4, 2033: 31.5
First Round Dav: 437.1
Second Round Dav: 82.7
Swap Dav: 11.5

Pick Quality

27% pillar weight

95.4

Pick Quality combines frozen-league percentiles for the best asset and top three with 3.0999999999999996 Premium Asset Units.

Inputs

Best Asset Raw: 71.7
Premium Asset Units: 3.1
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: 91.0
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

95.0

Asset Optionality combines 6 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: 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: 2028, 2029, 2030, 2031, 2032, 2033, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity: 6

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: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, 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: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, 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: 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: 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: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, 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: 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: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, 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: 6, 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, 2029, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 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: 2, Partial Rights: 1, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 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: 75.0
Tradable First Capacity: 100.0

Asset Exchange Value

0% pillar weight

fallback

21.5

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

Inputs

Total Scale: 128.8
Transaction Count: 5

Supporting values

Transactions: Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: fbf4568f-a94c-464a-9392-0cb6cfeb45cd, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: bc629427-2650-42b9-824f-070ea991ad02, Type: player, Value: 0.0, Direction: incoming, Id: part, f5ca1c5c-3021-49b3-9a3e-f4c05a8b38fb, Type: draft_asset, Value: 12.4, Direction: incoming, Id: swap_outcome, 00b913c9-b37c-4608-bea9-b948bdeef391, 2, Type: draft_asset, Value: 6.9, Confidence: provisional, Direction: outgoing, Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Type: player, Value: 0.0, Id: 1f049688-0cf9-4ad6-bd3c-e1d46de4d288, Incoming Effective Value: 15.4, Incoming Value: 19.2, Net Advantage: 15.4, Normalized Imbalance: 0.6, 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: a36197fc-5115-4ffc-afc9-87d416c14791, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Type: player, Value: 0.0, Direction: incoming, Id: part, 235c8508-8a24-444d-a184-f778bc49be14, Type: draft_asset, Value: 39.6, Direction: incoming, Id: part, f2addf39-310c-4046-8d16-8ac2941fdd63, Type: draft_asset, Value: 39.9, Confidence: provisional, Direction: outgoing, Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Type: player, Value: 0.0, Id: 3cbcb60d-219f-4545-8483-66f0fbed9ade, Incoming Effective Value: 57.7, Incoming Value: 79.5, Net Advantage: 57.7, Normalized Imbalance: 2.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 28.8, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, 34f5dbdb-9641-4815-9ce8-3b3779598fb5, 5, Type: draft_asset, Value: 4.6, Confidence: provisional, Direction: outgoing, Id: 744e57d4-6ae3-4364-adc2-7048ecae586a, Type: player, Value: 0.0, Id: 5ecaee22-4bc7-42bd-9a03-c1e7c79a263a, Incoming Effective Value: 4.6, Incoming Value: 4.6, Net Advantage: 4.6, Normalized Imbalance: 0.2, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 60.7, Uncapped Score: 60.7, Acceptance Multiplier: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 522306b2-0f94-4210-859c-3789195bb872, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: a372b3c0-53e7-4538-b364-ff92c25669c5, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: e80f4d23-4f45-4dbf-a1ef-7584f6e6cc72, Type: player, Value: 0.0, Direction: incoming, Id: part, 5b607f9c-f2ce-425b-be52-ba4a208e4525, Type: draft_asset, Value: 11.7, Confidence: provisional, Direction: incoming, Id: draft_asset, dbc276a3-60e2-4086-9ac1-5ed51e3c57b9, 127b01d3-2470-476b-a12d-e7cb79744416, Type: draft_asset, Value: 0.0, Direction: incoming, Id: part, e312ea63-7a28-4a0c-9979-5c920427e288, Type: draft_asset, Value: 8.0, Direction: incoming, Id: part, 9898343c-a84d-41d5-afae-b49e602123ca, Type: draft_asset, Value: 7.3, Direction: incoming, Id: part, 67ec28b5-8018-4403-af0f-bce971ca6d5e, Type: draft_asset, Value: 6.7, Confidence: provisional, Direction: outgoing, Id: 97145242-3c7e-4426-ac81-b7e76518de5f, Type: player, Value: 0.0, Id: e024165c-ac9c-443f-8d78-5a132da72fe8, Incoming Effective Value: 18.2, Incoming Value: 33.8, Net Advantage: 18.2, Normalized Imbalance: 0.7, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on package-equivalent market value. Because the return falls outside the normal acceptance range, the counterparty acceptance curve reduces its Asset Exchange score., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 100.0, Acceptance Multiplier: 1.0, Components: Confidence: provisional, Direction: incoming, Id: 9ff0bb44-5c7e-4063-9a61-405d32cc82ae, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Type: player, Value: 0.0, Id: 3dd2a024-5ee1-451b-b1a2-d6eadf3b115f, Incoming Effective Value: 0.0, Incoming Value: 0.0, Net Advantage: 0.0, Normalized Imbalance: 0.0, Outgoing Effective Value: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0

Fallback: Player or transaction valuation is uncalibrated; Asset Exchange Value is displayed but excluded from the pillar score.

Timeline Alignment

20% overall weight · starting 69.9

82.5

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

Core Age Fit

30% pillar weight

reduced confidence

82.9

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

Inputs

Mandate: selling

Supporting values

Ideal Core Age: Max: 25, Min: 19
Penalty Above: 15
Penalty Below: 5
Players: Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Score: 100.0, Age: 27, Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Score: 70.0, Age: 23, Core Weight: 0.2, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Score: 100.0, Age: 28, Core Weight: 0.2, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Score: 55.0, Age: 23, Core Weight: 0.2, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Score: 100.0, Age: 27, Core Weight: 0.1, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Score: 70.0

Prime Window Alignment

25% pillar weight

reduced confidence

76.2

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: selling
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 70.3
Players: Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Prime Timing Offset: 8.5, Window Timing Score: 62.5, Age: 27, Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Prime Timing Offset: 0.5, Window Timing Score: 77.5, Age: 23, Core Weight: 0.2, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Prime Timing Offset: 4.5, Window Timing Score: 100.0, Age: 28, Core Weight: 0.2, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Prime Timing Offset: -0.5, Window Timing Score: 62.5, Age: 23, Core Weight: 0.2, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Prime Timing Offset: 4.5, Window Timing Score: 100.0, Age: 27, Core Weight: 0.1, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Prime Timing Offset: 0.5, Window Timing Score: 77.5
Prime Offset Range: Max: 6.0, Min: 2.0
Prime Timing Spread: 3.2
Window Timing: 79.5

Core Continuity

25% pillar weight

fallback reduced confidence

79.0

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

Inputs

Continuity Horizon: 4
Mandate: selling

Supporting values

Overall Core Control: 77.9
Players: Age Fit Score: 100.0, Continuity Score: 97.5, Core Importance Value: 0.7, 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: 70.0, Continuity Score: 48.8, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11323006, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 11323006, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11323006, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 11323006, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 522306b2-0f94-4210-859c-3789195bb872, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 97.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 6096240, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 6096240, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 6401280, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 6401280, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 6706200, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 6706200, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8899127, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8899127, Season: 2029-30, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 55.0, Continuity Score: 50.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 15000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 15000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 16025000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 16025000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: af299a6e-2053-4c39-9302-ad7c4ed7afed, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.6, 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: 0.2, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 70.0, Continuity Score: 95.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 19813044, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 19813044, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 21398087, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 21398087, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 22983131, Guaranteed Pct: 1.0, Option Decision: —, Option Type: —, Reason: Partially guaranteed — 100% of salary, Salary: 22983132, Season: 2028-29, Source: contract, Status: partially_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 24568174, Guaranteed Pct: 1.0, Option Decision: —, Option Type: —, Reason: Partially guaranteed — 100% of salary, Salary: 24568176, Season: 2029-30, Source: contract, Status: partially_guaranteed, Team Controlled: true, Original Core Weight: 0.1, Player Id: 44274ca5-9f0f-479f-8352-97e5f71b4048, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control: 81.3

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

Development Environment

20% pillar weight

reduced confidence

94.4

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

Inputs

Mandate: selling
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 100.0
Established Veteran Count: 2
Meaningful Young Role Count: 8
Targets: Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure: 100.0
Young Minute Share: 0.7
Young Player Opportunity: 87.5
Young Rotation Minutes: 159

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

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

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Plausibility review

Trade with IND

Trade with GSW

Trade with LAC, DAL, DET

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations

Teams

More

iPhone or iPad

Android or desktop