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

Magic Miracle — GM Grade

Share on X
D

AVC GM Grade

65/100

Retool mandate

Front-office assessment

Against the Retool mandate, competitive strength is the clearest gain, while asset management is the main cost.

What the mandate rewards

The Retool mandate benefits from more present strength, but the loss of future assets makes the long-term balance less secure.

Positive takeaways

  • Competitive Strength: The roster projects to provide more immediate on-court strength.
  • Timeline Alignment: The roster now fits the mandate's competitive window more closely.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.

Areas for improvement

  • Asset Management: The organization spends or loses some player and draft asset value.
  • Cap Flexibility: The team has less financial and transaction flexibility.

Pillar scores

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

Competitive Strength
Improved · Δ +23.1
70.4

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Starting Five. Competitive Strength moved +23.1 points from the inherited state.

Roster Construction
Improved · Δ +6.6
74.5

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +6.6 points from the inherited state.

Contract Health
Held steady · Δ -0.0
64.1

The overall health of the contract book is essentially unchanged. Long Term Risk is the strongest supporting measure in the final state. Contract Health moved 0 points from the inherited state.

Cap Flexibility
Declined · Δ -5.6
41.5

The team has less financial and transaction flexibility. The clearest supporting decline is Current Cap Position. Cap Flexibility moved -5.6 points from the inherited state.

Asset Management
Declined · Δ -19.0
23.0

The organization spends or loses some player and draft asset value. The clearest supporting decline is Asset Optionality. Asset Management moved -19 points from the inherited state. Relevant recorded context: Trade with MIL: sent Jase Richardson (MIL), Tristan Da Silva (MIL), 2032 Rnd 1 (MIL), and 2033 Rnd 2 (MIL); received Kevin Porter Jr. (MIL). Trade with DEN, MEM: sent Noah Penda (DEN) and 2030 Rnd 2 (MEM); received Trevon Brazile (DEN).

Timeline Alignment
Improved · Δ +8.5
97.2

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Prime Window Alignment. Timeline Alignment moved +8.5 points from the inherited state.

Advanced details

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

For expert review

Score calculation

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

Starting weighted score
61.4
Base score
64.6
Plausibility penalty
0.0
Final score
64.6

Scenario Progression

not applicable

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

Canonical Final GM Grade

64.6

Authoritative score

No Progression adjustment is applied.

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

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

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

Pillar and metric calculations

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

Competitive Strength
15% overall weight · starting 47.3
70.4

Competitive Strength combines four frozen-rotation metrics; Rotation Quality is strongest at 86.4937669145472, while Star Power is weakest at 53.06811615923969.

Star Power
30% pillar weight
53.1

The top three Star Power contributions come from Jamal Murray, Jalen Suggs, Franz Wagner.

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
9
Raw
3.0
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 3.4, Assigned Minutes: 34, Contribution: 3.4, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.6, Assigned Minutes: 32, Contribution: 2.6, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.5, Assigned Minutes: 32, Contribution: 2.5, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Role Factor: 1.0
Starting Five
25% pillar weight
70.3

Starting Five Quality combines equal contributions from Jalen Suggs, Jamal Murray, Wendell Carter Jr., Paolo Banchero, Franz Wagner.

Inputs
Benchmark
-8.7, -7.3, -4.2, -1.0, -0.7, -0.6, -0.5, 0.0, 0.7, 1.9, 5.1, 5.8, 6.0, 6.4, 6.5, 7.0, 7.2, 7.2, 7.7, 9.0, 9.7, 9.9, 11.4, 11.5, 12.2, 12.2, 12.5, 13.2, 13.4, 22.3
Designated Starter Count
5
Raw
9.8
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 2.6, Assigned Minutes: 32, Contribution: 2.6, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.4, Assigned Minutes: 34, Contribution: 3.4, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.1, Assigned Minutes: 30, Contribution: 1.1, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.3, Assigned Minutes: 34, Contribution: 0.3, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.5, Assigned Minutes: 32, Contribution: 2.5, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Role Factor: 1.0
Rotation Quality
30% pillar weight
86.5

Rotation Quality averages fatigue-adjusted impact across 9 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: 2.6, Assigned Minutes: 32, Contribution: 82.2, Effective Minutes: 32.0, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Replacement?: false, Adjusted Epm: 0.3, Assigned Minutes: 18, Contribution: 5.8, Effective Minutes: 18.0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Replacement?: false, Adjusted Epm: 3.4, Assigned Minutes: 34, Contribution: 115.6, Effective Minutes: 34.0, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Replacement?: false, Adjusted Epm: 0.4, Assigned Minutes: 20, Contribution: 7.2, Effective Minutes: 20.0, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Replacement?: false, Adjusted Epm: 1.1, Assigned Minutes: 30, Contribution: 31.5, Effective Minutes: 30.0, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Replacement?: false, Adjusted Epm: 0.3, Assigned Minutes: 34, Contribution: 9.9, Effective Minutes: 34.0, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 26, Contribution: 38.2, Effective Minutes: 26.0, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Replacement?: false, Adjusted Epm: 2.5, Assigned Minutes: 32, Contribution: 79.4, Effective Minutes: 32.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 14, Contribution: 0.0, Effective Minutes: 14.0, Name: Olivier Sarr, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Replacement?: false
Two Way Balance
15% pillar weight
73.0

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

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
0.3
Rotation Oepm
1.2
Supporting values
Contributions
Adjusted Depm: 2.1, Adjusted Oepm: 0.4, Assigned Minutes: 32, Defensive Contribution: 68.2, Effective Minutes: 32.0, Name: Jalen Suggs, Offensive Contribution: 14.1, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 0.8, Assigned Minutes: 18, Defensive Contribution: -8.1, Effective Minutes: 18.0, Name: Nikola Vucevic, Offensive Contribution: 13.9, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Replacement?: false, Adjusted Depm: -1.7, Adjusted Oepm: 5.1, Assigned Minutes: 34, Defensive Contribution: -57.8, Effective Minutes: 34.0, Name: Jamal Murray, Offensive Contribution: 173.7, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 0.9, Assigned Minutes: 20, Defensive Contribution: -10.0, Effective Minutes: 20.0, Name: Tre Jones, Offensive Contribution: 17.4, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Replacement?: false, Adjusted Depm: 1.2, Adjusted Oepm: -0.2, Assigned Minutes: 30, Defensive Contribution: 37.2, Effective Minutes: 30.0, Name: Wendell Carter Jr., Offensive Contribution: -5.7, Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: 0.5, Assigned Minutes: 34, Defensive Contribution: -6.1, Effective Minutes: 34.0, Name: Paolo Banchero, Offensive Contribution: 16.0, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: 0.5, Assigned Minutes: 26, Defensive Contribution: 26.0, Effective Minutes: 26.0, Name: Kevin Porter Jr., Offensive Contribution: 12.2, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Replacement?: false, Adjusted Depm: 0.8, Adjusted Oepm: 1.6, Assigned Minutes: 32, Defensive Contribution: 26.8, Effective Minutes: 32.0, Name: Franz Wagner, Offensive Contribution: 52.5, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: 0.0, Assigned Minutes: 14, Defensive Contribution: 0.0, Effective Minutes: 14.0, Name: Olivier Sarr, Offensive Contribution: 0.0, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Replacement?: false
Defensive Strength
65.3
Offensive Strength
90.9
Roster Construction
15% overall weight · starting 67.9
74.5

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 33.80388956391099.

Roster Completeness
15% pillar weight
95.0

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

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

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

Inputs
Average Position Score
100.0
Coverage Units
C: 2.2, Pf: 1.0, Pg: 2.7, Sf: 1.2, Sg: 2.9
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Trevon Brazile has no season-minutes sample, so no PF coverage credit was invented.
Fallback: Colin Castleton has no season-minutes sample, so no C coverage credit was invented.
Fallback: Alex Morales has no season-minutes sample, so no SG coverage credit was invented.
Fallback: Izaiyah Nelson has no season-minutes sample, so no C coverage credit was invented.
Skill Coverage
35% pillar weight
33.8

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

Inputs
Average Skill Score
47.6
Ranked Player Indexes
Defense: 96.2, 88.9, 77.3, 75.4, Playmaking: 93.5, 89.7, Rebounding: 88.7, 81.2, 78.2, Rim Protection: 78.4, 69.5, Shooting: 89.2, 68.3, 62.6, 61.1, 56.5
Team Raw Scores
Defense: 87.1, Playmaking: 92.2, Rebounding: 84.3, Rim Protection: 75.7, Shooting: 71.2
Weakest Skill Score
1.6
Supporting values
Defense
78.3
Playmaking
92.1
Rebounding
27.2
Rim Protection
1.6
Shooting
38.6
Functional Depth
25% pillar weight
93.6

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

Inputs
Position Depth
Average Score: 95.7, Scores: C: 100.0, Pf: 100.0, Pg: 92.9, Sf: 100.0, Sg: 85.4, Units: C: 2.6, Pf: 2.2, Pg: 3.7, Sf: 2.6, Sg: 4.3, Weakest Score: 85.4
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 98.4, Top Player Shares: Defense: 0.4, Playmaking: 0.3, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 92.9, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 90.0, Rim Protection: 85.3, Shooting: 89.1, Units: Defense: 5.2, Playmaking: 7.7, Rebounding: 3.0, Rim Protection: 2.7, Shooting: 2.9, Weakest Score: 85.3
Supporting values
Position Depth
92.6
Skill Concentration
99.7
Skill Redundancy
90.6
Fallback: Trevon Brazile has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Colin Castleton has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Alex Morales has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Izaiyah Nelson has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
20% overall weight · starting 64.1
64.1

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 92.65868295697173, while Contract Value is weakest at 48.908779178383114.

Contract Value
35% pillar weight
48.9

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

Inputs
Active Contract Count
17
Discounted Remaining Salary
679818920.5
Supporting values
Best Contracts
Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Salary Weight: 0.0, Score: 92.8, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Salary Weight: 0.0, Score: 77.9, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Salary Weight: 0.0, Score: 75.1
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 144564015.6, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Projected Deficit: 5692514, Projected Surplus: 0, Salary Weight: 0.2, Score: 48.2, Seasons: Adjusted Expected: 48278762, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 47060852, Salary: 50105628, Score: 48.2, Season: 2026-27, Surplus: -1826866, Valuation Method: expected_salary, Adjusted Expected: 51871413, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 50213929, Salary: 53817156, Score: 48.2, Season: 2027-28, Surplus: -1945743, Valuation Method: expected_salary, Adjusted Expected: 55608779, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 53578262, Salary: 57528684, Score: 48.3, Season: 2028-29, Surplus: -1919905, 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: 156193470.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Deficit: 10556528, Projected Surplus: 0, Salary Weight: 0.2, Score: 47.0, Seasons: Adjusted Expected: 38590108, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31206084, Salary: 41754690, Score: 46.2, Season: 2026-27, Surplus: -3164582, Valuation Method: expected_salary, Adjusted Expected: 42006977, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 34326692, Salary: 44847630, Score: 46.8, Season: 2027-28, Surplus: -2840653, Valuation Method: expected_salary, Adjusted Expected: 45466536, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 37759362, Salary: 47940570, Score: 47.4, Season: 2028-29, Surplus: -2474034, Valuation Method: expected_salary, Adjusted Expected: 48956251, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 41535298, Salary: 51033510, Score: 48.0, Season: 2029-30, Surplus: -2077259, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Discounted Remaining Salary: 188055540.0, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Deficit: 9399166, Projected Surplus: 0, Salary Weight: 0.3, Score: 47.9, Seasons: Adjusted Expected: 38768632, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 33001523, Salary: 41240250, Score: 47.0, Season: 2026-27, Surplus: -2471618, Valuation Method: expected_salary, Adjusted Expected: 42315265, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 36301675, Salary: 44539470, Score: 47.5, Season: 2027-28, Surplus: -2224205, Valuation Method: expected_salary, Adjusted Expected: 45917326, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39931843, Salary: 47838690, Score: 48.0, Season: 2028-29, Surplus: -1921364, Valuation Method: expected_salary, Adjusted Expected: 49560452, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 43925027, Salary: 51137910, Score: 48.5, Season: 2029-30, Surplus: -1577458, Valuation Method: expected_salary, Adjusted Expected: 53232609, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 48317530, Salary: 54437130, Score: 48.9, Season: 2030-31, Surplus: -1204521, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, 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: 99170000, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Projected Deficit: 8628365, Projected Surplus: 0, Salary Weight: 0.1, Score: 46.2, Seasons: Adjusted Expected: 28119887, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18132956, Salary: 32400000, Score: 43.4, Season: 2026-27, Surplus: -4280113, Valuation Method: expected_salary, Adjusted Expected: 26993488, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 19946252, Salary: 29600000, Score: 45.6, Season: 2027-28, Surplus: -2606512, Valuation Method: expected_salary, Adjusted Expected: 25619233, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 21940877, Salary: 26800000, Score: 47.8, Season: 2028-29, Surplus: -1180767, Valuation Method: expected_salary, Adjusted Expected: 26139027, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 24134964, Salary: 26700000, Score: 48.9, Season: 2029-30, Surplus: -560973, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 52495800, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Projected Deficit: 232429, Projected Surplus: 0, Salary Weight: 0.1, Score: 49.8, Seasons: Adjusted Expected: 17969228, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17659425, Salary: 18102000, Score: 49.6, Season: 2026-27, Surplus: -132772, Valuation Method: expected_salary, Adjusted Expected: 19516466, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 19425368, Salary: 19550160, Score: 49.9, Season: 2027-28, Surplus: -33694, Valuation Method: expected_salary, Adjusted Expected: 20932357, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20726867, Salary: 20998320, Score: 49.8, Season: 2028-29, Surplus: -65963, 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: 15200000, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Projected Deficit: 0, Projected Surplus: 16126825, Salary Weight: 0.0, Score: 75.1, Seasons: Adjusted Expected: 15778304, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 16642560, Salary: 8000000, Score: 74.6, Season: 2026-27, Surplus: 7778304, Valuation Method: expected_salary, Adjusted Expected: 16348521, Confidence: 0.8, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 18306816, Salary: 8000000, Score: 75.5, Season: 2027-28, Surplus: 8348521, 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: 5390700, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Projected Deficit: 0, Projected Surplus: 6822414, Salary Weight: 0.0, Score: 77.9, Seasons: Adjusted Expected: 12213114, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 28132081, Salary: 5390700, Score: 77.9, Season: 2026-27, Surplus: 6822414, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: A.J. Lawson, Player Id: ea92100d-44bf-4ff1-9fc2-8e7e518a5139, Projected Deficit: 0, Projected Surplus: 537865, Salary Weight: 0.0, Score: 59.0, Seasons: Adjusted Expected: 2989998, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 3348574, Salary: 2452133, Score: 59.0, Season: 2026-27, Surplus: 537865, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Projected Deficit: 0, Projected Surplus: 1466562, Salary Weight: 0.0, Score: 68.7, Seasons: Adjusted Expected: 3918695, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7340674, Salary: 2452133, Score: 68.7, Season: 2026-27, Surplus: 1466562, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Dillon Jones, Player Id: fa894428-8853-4443-a28c-6a96f44874d3, Projected Deficit: 5295, Projected Surplus: 0, Salary Weight: 0.0, Score: 49.9, Seasons: Adjusted Expected: 2446838, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 2434483, Salary: 2452133, Score: 49.9, Season: 2026-27, Surplus: -5295, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Deficit: 0, Projected Surplus: 1539948, Salary Weight: 0.0, Score: 69.3, Seasons: Adjusted Expected: 3992081, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7585293, Salary: 2452133, Score: 69.3, Season: 2026-27, Surplus: 1539948, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Olivier Sarr, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Projected Deficit: 0, Projected Surplus: 609901, Salary Weight: 0.0, Score: 60.0, Seasons: Adjusted Expected: 3062034, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 4485135, Salary: 2452133, Score: 60.0, Season: 2026-27, Surplus: 609901, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 2449421.0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Projected Deficit: 0, Projected Surplus: 14600410, Salary Weight: 0.0, Score: 92.8, Seasons: Adjusted Expected: 17049831, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26783437, Salary: 2449421, Score: 92.8, Season: 2026-27, Surplus: 14600410, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 1358064.0, Name: Trevon Brazile, Player Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: —, Salary: 1358064, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2027-28, Discounted Remaining Salary: 1323480.9, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 716221, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit
34514297
Total Projected Surplus
41703925
Worst Contracts
Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Salary Weight: 0.1, Score: 46.2, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Salary Weight: 0.2, Score: 47.0, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Salary Weight: 0.3, Score: 47.9
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
92.7

Long-Term Risk measures 20612986.7 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
20612986.7
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 3673657.5, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Projected Overpayment: 3865648, Score: —, Seasons: Adjusted Expected: 51871413, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1945743.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1945743, Salary: 53817156, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 55608779, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1727914.5, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1919905, Salary: 57528684, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 6729090.8, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Overpayment: 7391946, Score: —, Seasons: Adjusted Expected: 42006977, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2840653.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2840653, Salary: 44847630, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 45466536, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2226630.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2474034, Salary: 47940570, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 48956251, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1661807.2, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 2077259, Salary: 51033510, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2030-31, Exposure: 6058563.7, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Overpayment: 6927548, Score: —, Seasons: Adjusted Expected: 42315265, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2224205.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2224205, Salary: 44539470, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 45917326, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1729227.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1921364, Salary: 47838690, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 49560452, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1261966.4, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 1577458, Salary: 51137910, Score: —, Season: 2029-30, Valuation Method: expected_salary, Adjusted Expected: 53232609, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 843164.7, Exposure Factor: 1.0, Future Weight: 0.7, Projected Overpayment: 1204521, Salary: 54437130, Score: —, Season: 2030-31, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 4117980.7, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Projected Overpayment: 4348252, Score: —, Seasons: Adjusted Expected: 26993488, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2606512.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2606512, Salary: 29600000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 25619233, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1062690.3, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 1180767, Salary: 26800000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 26139027, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 448778.4, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 560973, Salary: 26700000, 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, Exposure: 33694.0, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Projected Overpayment: 99657, Score: —, Seasons: Adjusted Expected: 19516466, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 33694.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 33694, Salary: 19550160, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 20932357, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 65963, Salary: 20998320, 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: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 16348521, 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: 8000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: A.J. Lawson, Player Id: ea92100d-44bf-4ff1-9fc2-8e7e518a5139, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Dillon Jones, Player Id: fa894428-8853-4443-a28c-6a96f44874d3, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Olivier Sarr, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Trevon Brazile, Player Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 716221, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary
Riskiest Season
Exposure: 9650807.0, Season: 2027-28
Seasons
2027-28: 9650807.0, 2028-29: 6746463.0, 2029-30: 3372552.0, 2030-31: 843164.7
Top Exposure Players
Exposure: 6729090.8, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Projected Overpayment: 7391946, Exposure: 6058563.7, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Projected Overpayment: 6927548, Exposure: 4117980.7, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Projected Overpayment: 4348252
Fallback: Expected salary was unavailable for at least one future contract season; that season contributes no invented downside exposure and the player is recorded neutral at 50.
Contract Mobility
20% pillar weight
55.9

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
679818920.5
Guaranteed Remaining Salary
769014328.0
Low Mobility Exposure
53.7
Salary Cap
165000000
Weighted Mobility Average
56.9
Supporting values
Least Movable
Marketability: 48.2, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.2, Score: 53.7, Term Utility: 65.0, Marketability: 47.9, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Restriction Modifier: 1.0, Salary Utility: 80.0, Salary Weight: 0.3, Score: 54.0, Term Utility: 35.0, Marketability: 46.2, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Restriction Modifier: 1.0, Salary Utility: 80.0, Salary Weight: 0.1, Score: 55.2, Term Utility: 50.0
Most Movable
Marketability: 92.8, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 88.2, Term Utility: 100.0, Marketability: 77.9, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 84.3, Term Utility: 100.0, Marketability: 75.1, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0
Players
Discounted Remaining Salary: 144564015.6, Guaranteed Remaining Salary: 161451468.0, Guaranteed Years Remaining: 3, Marketability: 48.2, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.2, Score: 53.7, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 156193470.0, Guaranteed Remaining Salary: 185576400, Guaranteed Years Remaining: 4, Marketability: 47.0, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.2, Score: 55.7, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 188055540.0, Guaranteed Remaining Salary: 239193450.0, Guaranteed Years Remaining: 5, Marketability: 47.9, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.3, Score: 54.0, Term Utility: 35.0, Valuation Available?: true, Discounted Remaining Salary: 99170000, Guaranteed Remaining Salary: 115500000, Guaranteed Years Remaining: 4, Marketability: 46.2, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.1, Score: 55.2, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 52495800, Guaranteed Remaining Salary: 37652160.0, Guaranteed Years Remaining: 2, Marketability: 49.8, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 67.6, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 15200000, Guaranteed Remaining Salary: 8000000, Guaranteed Years Remaining: 1, Marketability: 75.1, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5390700, Guaranteed Remaining Salary: 5390700, Guaranteed Years Remaining: 1, Marketability: 77.9, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 84.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 59.0, Name: A.J. Lawson, Player Id: ea92100d-44bf-4ff1-9fc2-8e7e518a5139, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 67.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 68.7, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 73.7, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 49.9, Name: Dillon Jones, Player Id: fa894428-8853-4443-a28c-6a96f44874d3, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 69.3, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 60.0, Name: Olivier Sarr, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 68.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Guaranteed Remaining Salary: 2449421.0, Guaranteed Years Remaining: 1, Marketability: 92.8, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 88.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 1358064.0, Guaranteed Remaining Salary: 1358064.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Trevon Brazile, Player Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 91000, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 50.0, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 1323480.9, Guaranteed Remaining Salary: 91000, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false
Salary Below 40
0
Useful Mid Sized Contracts
3
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
53.2

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
679818920.5
Supporting values
Expiring Contract Count
10
Least Optional
Expiring?: true, Name: Trevon Brazile, Player Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Salary Weight: 0.0, Score: 50.0, Expiring?: false, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Salary Weight: 0.1, Score: 50.0, Expiring?: true, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Salary Weight: 0.0, Score: 95.0, Expiring?: false, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Salary Weight: 0.1, Score: 75.9
Players
Discounted Remaining Salary: 144564015.6, Expiring?: false, Name: Jamal Murray, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 53817156, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 57528684, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 156193470.0, Expiring?: false, Name: Franz Wagner, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 44847630, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 47940570, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 51033510, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 188055540.0, Expiring?: false, Name: Paolo Banchero, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 44539470, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 47838690, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 51137910, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 54437130, Score: 50.0, Season: 2030-31, Status: fully_guaranteed, Discounted Remaining Salary: 99170000, Expiring?: false, Name: Jalen Suggs, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 29600000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 26800000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 26700000, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 52495800, Expiring?: false, Name: Wendell Carter Jr., Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Salary Weight: 0.1, Score: 75.9, Seasons: Guaranteed Pct: —, Salary: 19550160, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 20998320, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 15200000, Expiring?: false, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8000000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 5390700, Expiring?: true, Name: Kevin Porter Jr., Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: A.J. Lawson, Player Id: ea92100d-44bf-4ff1-9fc2-8e7e518a5139, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Dillon Jones, Player Id: fa894428-8853-4443-a28c-6a96f44874d3, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Olivier Sarr, Player Id: ffb3c5c8-9482-42e6-a06b-3a86c7040c92, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Nikola Vucevic, Player Id: 3096dd53-a2b6-43c5-99be-230bfb5e6a96, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 1358064.0, Expiring?: true, Name: Trevon Brazile, Player Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Colin Castleton, Player Id: 47a6e00e-6cd4-4216-914b-815ee17d8e28, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Alex Morales, Player Id: cc340bb2-61bb-46b9-8d9c-21adbeb44a98, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 1323480.9, Expiring?: false, Name: Izaiyah Nelson, Player Id: 3e89f509-2875-40ff-ad87-17bfa43b7caf, Salary Weight: 0.0, Score: 95.0, Seasons: Guaranteed Pct: —, Salary: 716221, Score: 95.0, Season: 2027-28, Status: non_guaranteed
Cap Flexibility
20% overall weight · starting 47.0
41.5

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 65.37202357216039, while Current Cap Position is weakest at 11.137675151515152.

Current Cap Position
20% pillar weight
11.1

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

Inputs
Salary Cap
165000000
Supporting values
Cap Room
0
Financial Zone
between_aprons
First Apron Cushion
-12061418
Second Apron Cushion
938582
Second Apron Excess
0
Tax Cushion
-18970061
Tax Apron Exposure
30% pillar weight
35.5

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

Inputs
Financial Zone
between_aprons
Projected Tax Bill
41657789
Salary Cap
165000000
Tax Bill Ratio
0.3
Supporting values
First Apron Cushion
-12061418
Repeater
Source: default, Value: false
Second Apron Cushion
938582
Tax Cushion
-18970061
Taxpayer
true
Future Flexibility
30% pillar weight
65.4

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: 1.1, Commitment Score: 41.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 192354416, Salary Cap: 181500000, Score: 52.8, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.9, Commitment Score: 59.8, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 180107944, Salary Cap: 199650000, Score: 67.8, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.6, Commitment Score: 91.3, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 128871420, Salary Cap: 219615000, Score: 93.1, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
44.9

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

Inputs
As Of Date
2026-08-17
Largest Usable Signing Mechanism
Amount: 6102000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 6102000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
92.5
Signing Tools
52.2
Trade Exception Capacity
0.0
Trade Tools
50.0
Asset Management
10% overall weight · starting 42.1
23.0

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Pick Quality is strongest at 49.62068965517241, while Asset Optionality is weakest at 7.800000000000001.

Draft Capital Value
47% pillar weight
16.5

Draft Capital Value percentiles 201.68712280917669 total DAV across 10 controlled assets against the frozen league inventory.

Inputs
Asset Count
10
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
201.7
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: 0.0, Dav: 12.7, Incoming Rollover From: , Inventory Dav: 12.7, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 5b15ea68-8384-4626-9777-fcee8bb029a7, Swap Note: ORL more favorable of LAL/WAS; WAS less [LAL-ORL 6/23/2022; LAL-WAS 1/23/2023], Variance: 0.0, Year: 2028, Baseline Dav: 41.0, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 35.2, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Variance: 0.0, Year: 2029, Baseline Dav: —, Dav: 1.7, Incoming Rollover From: , Inventory Dav: 1.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 8.7, Incoming Rollover From: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Inventory Dav: 8.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 7d57e8a3-d4e5-4da8-933f-dc7e917caaeb, Pick Id: 33ab85f9-0082-41d8-9bfc-8f1f1af82199, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: 8.0, Dav: 1.9, Incoming Rollover From: , Inventory Dav: 9.9, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 406fa946-a557-4366-9ebe-a1b3b7975b09, Swap Note: ORL may swap its 2030 2nd for New Orleans' [New Orleans-Orlando 6/27/2024], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 36.2, Incoming Rollover From: , Inventory Dav: 36.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 7.4, Dav: 1.8, Incoming Rollover From: , Inventory Dav: 9.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: d4b54a31-5b17-4045-a323-a24dd779d46c, Swap Note: ORL more favorable of ORL/NOP; OKC the other [New Orleans-Orlando 6/27/2024; New Orleans-Oklahoma City 2/5/2025], Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 6.8, Incoming Rollover From: , Inventory Dav: 6.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9f0b5efa-62b3-4ba7-80a4-82c39e8fbbed, Pick Id: fb36bce3-62de-4e68-8979-b10242a5e8e2, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.6, Incoming Rollover From: , Inventory Dav: 30.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 2f45362a-3d57-4aea-901a-575c284377f0, Pick Id: c7ccb676-ae61-4d91-b785-fcd34fc6d082, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
C2bcd013-3a61-40f7-8654-11199a776bc5: 134.7, Swap Pool: 66.9
By Year
2027: 50.8, 2028: 12.7, 2029: 45.7, 2030: 9.9, 2031: 45.3, 2032: 6.8, 2033: 30.6
First Round Dav
154.5
Second Round Dav
47.2
Swap Dav
16.3
Pick Quality
27% pillar weight
49.6

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

Inputs
Best Asset Raw
50.8
Premium Asset Units
1.2
Top Three Raw
43.3
Supporting values
Best Asset
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027
Best Asset Quality
51.7
Premium Asset Inventory
55.0
Top Three Assets
Baseline Dav: —, Dav: 50.8, Incoming Rollover From: , Inventory Dav: 50.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 36.2, Incoming Rollover From: , Inventory Dav: 36.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 41.0, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 35.2, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Variance: 0.0, Year: 2029
Top Three Quality
44.8
Asset Optionality
27% pillar weight
7.8

Asset Optionality combines 0 immediately tradable firsts, 0 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
0
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, 6436bc01-87d6-40e9-8034-3d10597c2cc6, Kind: owed, Pick Id: 52874e0b-579e-4a30-8eaf-7a30eef9be18, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 356b0b6b-4ce4-4fe7-a9dd-d4479d032f37, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2028, Affected Years: 2028, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, Kind: owed, Pick Id: 7b9088f9-debe-4f95-ab72-cbdd79d5c9da, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: swap_owed, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Protected?: true, Retained Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 8f835b23-dead-4751-be20-7efc21079098, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2030, Affected Years: 2032, Counterparties: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Kind: owed, Pick Id: 731f5925-c0eb-4c9b-a102-c962969d7593, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2032, Affected Years: 2033, Counterparties: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Kind: owed, Pick Id: 9673a37a-eaec-4250-8c01-ad616d98b855, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2033, Owed First Years: 2028, 2030, 2032, Owed Second Years: 2027, 2028, 2033, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity
0
Supporting values
Calendar Flexibility
0.0
Capacity
Assets: , Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: bf283b02-a70f-41db-b9e5-0ffcbdb153d4, Pick Id: 23434f94-d107-4f81-b247-359559914c23, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: db81968c-0c20-405e-86a1-9b889fcb8861, Pick Id: ffad9cb6-b9e5-468e-8e91-33e7be3115fd, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 2f45362a-3d57-4aea-901a-575c284377f0, Pick Id: c7ccb676-ae61-4d91-b785-fcd34fc6d082, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2033, Capacity: 0, Conditional: , Frozen: , Partial Rights: Chain: Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: —, Pick Id: 33ab85f9-0082-41d8-9bfc-8f1f1af82199, Pick Number: —, Reason: —, Resolved?: true, Retained Range: —, Round: 2, Year: 2029, Chain Role: obligation, Convey Type: rolls_to, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 9a4e6eb8-21ad-450a-941c-2be6df1b11e9, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Pick Number: —, Range: First: 1, Last: 2, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2029, Reserved Years: 2027, 2031, 2033, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: f5046585-7669-482a-a2fe-0e3be0b12fed, Pick Id: 94e2cc65-25cf-473c-8e5c-b879d87e42d8, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2029, Incoming Rollover From: , Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 5672ebf6-ee4d-4fc4-97e1-733049009f96, Pick Id: b000038a-7408-4f7d-aa14-36f2fbb48bfc, Pick Number: —, Range: First: 3, Last: 30, Step: 1, Round: 1, Year: 2029, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 58c6b524-b4a5-4545-a63a-1f26fe850199, Swap Note: MEM more favorable of MEM/ORL (ORL top-2 protected; converts to ORL's 2029 2nd if 1-2) [Memphis-Orlando 6/15/2025], Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Year: 2029, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 0, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2028: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2029: Complete Firsts: 0, Partial Rights: 1, Status: partial, Swap Rights: 1, 2030: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2032: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years:
Encumbrance Control
39.0
Tradable First Capacity
0.0
Asset Exchange Value
0% pillar weight
33.2

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

Inputs
Total Scale
100.0
Transaction Count
4
Supporting values
Transactions
Components: Confidence: provisional, Direction: incoming, Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 2ec729c1-059d-41e2-b483-307497b37221, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 3a777a64-f445-48e6-aaaa-3ca36b5872f2, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 1db2d292-96de-4880-b94d-fd3509b5516d, Type: player, Value: 0.0, Id: 69ae4434-e768-4880-912c-b50273fabb40, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: a3dfe147-813d-495e-87a1-c9aee7bee410, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 0fd236c9-8dbb-4924-be29-2d10ce4caa03, Type: player, Value: 0.0, Id: e04be2e1-099a-488d-95c6-a1a43387576b, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 28114f73-4ce4-4394-a788-9dfecae17e51, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 76f96a69-23ce-47d3-9f76-26c2fd565784, Type: player, Value: 0.0, Direction: outgoing, Id: part, 3d5afbc6-baff-43cf-909e-a0072afe33ee, Type: draft_asset, Value: 33.2, Direction: outgoing, Id: part, e2aa909d-42c9-4656-a53a-ba8dbb04b868, Type: draft_asset, Value: 6.2, Id: 85df42a9-0717-45d9-b98e-727eafb91464, Incoming Value: 0.0, Net Advantage: -39.5, Outgoing Value: 39.5, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 0.0, Components: Confidence: provisional, Direction: incoming, Id: 00863dc7-19c0-494f-b956-feb10b7c07d4, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: bff27bed-b902-4ad8-9d4a-131749f7d7e5, Type: player, Value: 0.0, Direction: outgoing, Id: part, 8a2bb799-7808-4375-b8da-fdd5706d5507, Type: draft_asset, Value: 8.6, Id: 797e510a-59db-4f21-a4d0-d53b72c32eea, Incoming Value: 0.0, Net Advantage: -8.6, Outgoing Value: 8.6, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 32.9, Uncapped Score: 32.9
Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 88.7
97.2

Timeline Alignment applies Retool's targets; Core Age Fit is strongest and Prime Window Alignment is weakest.

Core Age Fit
30% pillar weight
100.0

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

Inputs
Mandate
retool
Supporting values
Ideal Core Age
Max: 29, Min: 23
Penalty Above
12
Penalty Below
8
Players
Age: 29, Core Weight: 0.2, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Score: 100.0, Age: 25, Core Weight: 0.2, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Score: 100.0, Age: 24, Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Score: 100.0, Age: 27, Core Weight: 0.2, Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Score: 100.0, Age: 26, Core Weight: 0.1, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Score: 100.0
Prime Window Alignment
25% pillar weight
93.2

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
retool
Prime Midpoint
27.5
Supporting values
Core Synchronization
92.5
Players
Age: 29, Core Weight: 0.2, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Prime Timing Offset: -1.5, Window Timing Score: 77.5, Age: 25, Core Weight: 0.2, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Prime Timing Offset: 2.5, Window Timing Score: 100.0, Age: 24, Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Prime Timing Offset: 4.5, Window Timing Score: 85.0, Age: 27, Core Weight: 0.2, Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Prime Timing Offset: 0.5, Window Timing Score: 100.0, Age: 26, Core Weight: 0.1, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Prime Timing Offset: 1.5, Window Timing Score: 100.0
Prime Offset Range
Max: 3.5, Min: 0.0
Prime Timing Spread
2.0
Window Timing
93.6
Core Continuity
25% pillar weight
95.4

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

Inputs
Continuity Horizon
3
Mandate
retool
Supporting values
Overall Core Control
93.5
Players
Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 50105628, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 50105628, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 53817156, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 53817156, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 57528684, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 57528684, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 5267a6d7-fe02-4a64-a120-998b46cac42b, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 32400000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 32400000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 29600000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 29600000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 26800000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 26800000, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 08536fab-2aa1-428e-bf7c-f5e20823dbfa, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 41754690, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 41754690, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 44847630, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 44847630, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 47940570, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 47940570, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: fc439ff8-8844-4176-8aff-7faa7773986c, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 41240250, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 41240250, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 44539470, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 44539470, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 47838690, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 47838690, Season: 2028-29, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: f4688a46-b7ed-4a7a-8619-f9e8228ee0c5, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 98.3, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 18102000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 18102000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 19550160, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 19550160, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 20998320, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 20998320, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: cf1a7874-4e0a-4d4a-bd38-078dacb23103, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 58.3, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5390700, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5390700, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 1 years of service at free agency (contract expired), Salary: —, Season: 2027-28, 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 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: fa9c6101-dca5-4a0d-a96f-b97d2f877979, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control
100.0
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Development Environment
20% pillar weight
100.0

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

Inputs
Mandate
retool
Rotation Minutes
240
Supporting values
Developmental Role Distribution
100.0
Established Veteran Count
3
Meaningful Young Role Count
2
Targets
Veteran Count: Max: 5, Min: 2, Young Minute Share: Max: 0.4, Min: 0.2, Young Roles: Max: 5, Min: 2
Veteran Infrastructure
100.0
Young Minute Share
0.3
Young Player Opportunity
100.0
Young Rotation Minutes
66
View final roster

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

Think you can do better?

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

Grade your own scenario

Teams

More

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

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

iPhone or iPad

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

Android or desktop

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

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

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