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

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

Share on X
C+

AVC GM Grade

77/100

Selling mandate

Front-office assessment

Against the Selling mandate, asset management is the clearest gain, and no pillar materially declined. One material plausibility concern also limits confidence in the result.

What the mandate rewards

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

Positive takeaways

  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.
  • Contract Health: The contract structure is healthier and carries less value risk.

Areas for improvement

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

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

1 material concern

  • Trade

    Trade with DEN

    Unlikely
    Teams
    DEN
    Assets
    Cameron Johnson, Zeke Nnaji, Keegan Murray, 2033 Rnd 1, 2031 Rnd 1
    Principal reason
    Asset Value Outlier

    This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped.

Pillar scores

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

Competitive Strength
Improved · Δ +2.4
6.3

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Star Power. Competitive Strength moved +2.4 points from the inherited state.

Roster Construction
Improved · Δ +6.0
59.2

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +6 points from the inherited state.

Contract Health
Improved · Δ +2.7
63.6

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Long Term Risk. Contract Health moved +2.7 points from the inherited state.

Cap Flexibility
Improved · Δ +1.9
87.4

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Future Flexibility. Cap Flexibility moved +1.9 points from the inherited state.

Asset Management
Improved · Δ +16.3
88.4

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +16.3 points from the inherited state. Relevant recorded context: Trade with DEN: sent Keegan Murray (DEN); received Cameron Johnson (DEN), Zeke Nnaji (DEN), 2033 Rnd 1 (DEN), and 2031 Rnd 1 (DEN). Trade with LAL: sent Precious Achiuwa (LAL); received Dalton Knecht (LAL) and 2033 Rnd 2 (LAL).

Timeline Alignment
Improved · Δ +0.3
70.2

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Development Environment. Timeline Alignment moved +0.3 points from the inherited state.

Advanced details

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

For expert review

Score calculation

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

Starting weighted score
68.9
Base score
76.5
Plausibility penalty
0.0
Final score
76.5

Scenario Progression

not applicable

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

Canonical Final GM Grade

76.5

Authoritative score

No Progression adjustment is applied.

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

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

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

Pillar and metric calculations

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

Competitive Strength
5% overall weight · starting 4.0
6.3

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 8.44709460982033, while Rotation Quality is weakest at 4.652646675476937.

Star Power
30% pillar weight
8.4

The top three Star Power contributions come from Cameron Johnson, Dylan Cardwell, Nicolas Claxton.

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
12
Raw
0.2
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 0.9, Assigned Minutes: 27, Contribution: 0.8, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Replacement?: false, Role Factor: 0.9, Adjusted Epm: -0.9, Assigned Minutes: 23, Contribution: -0.7, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Role Factor: 0.8, Adjusted Epm: -0.8, Assigned Minutes: 25, Contribution: -0.7, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Role Factor: 0.8
Starting Five
25% pillar weight
6.4

Starting Five Quality combines equal contributions from Cameron Johnson, Nicolas Claxton, Zach LaVine, Darius Acuff Jr., Maxime Raynaud.

Inputs
Benchmark
-8.7, -7.3, -4.2, -1.0, -0.7, -0.6, -0.5, 0.0, 0.7, 1.9, 5.1, 5.8, 6.0, 6.4, 6.5, 7.0, 7.2, 7.2, 7.7, 9.0, 9.7, 9.9, 11.4, 11.5, 12.2, 12.2, 12.5, 13.2, 13.4, 22.3
Designated Starter Count
5
Raw
-4.7
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 0.9, Assigned Minutes: 27, Contribution: 0.9, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -0.8, Assigned Minutes: 25, Contribution: -0.7, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Role Factor: 0.9, Adjusted Epm: -0.9, Assigned Minutes: 27, Contribution: -0.9, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.5, Assigned Minutes: 32, Contribution: -1.5, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -2.8, Assigned Minutes: 25, Contribution: -2.5, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Role Factor: 0.9
Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.
Rotation Quality
30% pillar weight
4.7

Rotation Quality averages fatigue-adjusted impact across 12 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
-1.4
Supporting values
Contributions
Adjusted Epm: -1.9, Assigned Minutes: 15, Contribution: -28.3, Effective Minutes: 15.0, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Replacement?: false, Adjusted Epm: 0.9, Assigned Minutes: 27, Contribution: 25.1, Effective Minutes: 27.0, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 25, Contribution: -20.0, Effective Minutes: 25.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Epm: -0.9, Assigned Minutes: 23, Contribution: -19.6, Effective Minutes: 23.0, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Adjusted Epm: -4.7, Assigned Minutes: 5, Contribution: -23.3, Effective Minutes: 5.0, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Replacement?: false, Adjusted Epm: -0.9, Assigned Minutes: 27, Contribution: -25.4, Effective Minutes: 27.0, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 32, Contribution: -48.0, Effective Minutes: 32.0, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Epm: -2.1, Assigned Minutes: 18, Contribution: -37.4, Effective Minutes: 18.0, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Replacement?: false, Adjusted Epm: -2.8, Assigned Minutes: 25, Contribution: -69.3, Effective Minutes: 25.0, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Epm: -2.6, Assigned Minutes: 10, Contribution: -25.7, Effective Minutes: 10.0, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Replacement?: false, Adjusted Epm: -2.9, Assigned Minutes: 17, Contribution: -48.6, Effective Minutes: 17.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 16, Contribution: -24.0, Effective Minutes: 16.0, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Replacement?: false
Fallback: Darius Acuff Jr.'s Adjusted EPM uses the frozen provisional fallback.
Fallback: Adam Flagler's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
5.4

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

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
-0.6
Rotation Oepm
-0.9
Supporting values
Contributions
Adjusted Depm: -0.7, Adjusted Oepm: -1.2, Assigned Minutes: 15, Defensive Contribution: -10.5, Effective Minutes: 15.0, Name: De'Andre Hunter, Offensive Contribution: -17.8, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: 1.0, Assigned Minutes: 27, Defensive Contribution: -1.4, Effective Minutes: 27.0, Name: Cameron Johnson, Offensive Contribution: 26.5, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: -0.5, Assigned Minutes: 25, Defensive Contribution: -7.5, Effective Minutes: 25.0, Name: Nicolas Claxton, Offensive Contribution: -12.5, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: -1.8, Assigned Minutes: 23, Defensive Contribution: 22.0, Effective Minutes: 23.0, Name: Dylan Cardwell, Offensive Contribution: -41.6, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: -4.2, Assigned Minutes: 5, Defensive Contribution: -2.3, Effective Minutes: 5.0, Name: Patrick Williams, Offensive Contribution: -20.9, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Replacement?: false, Adjusted Depm: -1.7, Adjusted Oepm: 0.8, Assigned Minutes: 27, Defensive Contribution: -46.4, Effective Minutes: 27.0, Name: Zach LaVine, Offensive Contribution: 20.8, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 32, Defensive Contribution: -24.0, Effective Minutes: 32.0, Name: Darius Acuff Jr., Offensive Contribution: -24.0, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Replacement?: false, Adjusted Depm: 0.5, Adjusted Oepm: -2.6, Assigned Minutes: 18, Defensive Contribution: 8.6, Effective Minutes: 18.0, Name: Nikola Jovic, Offensive Contribution: -45.9, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Replacement?: false, Adjusted Depm: -2.0, Adjusted Oepm: -0.8, Assigned Minutes: 25, Defensive Contribution: -50.5, Effective Minutes: 25.0, Name: Maxime Raynaud, Offensive Contribution: -19.0, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Replacement?: false, Adjusted Depm: -1.0, Adjusted Oepm: -1.5, Assigned Minutes: 10, Defensive Contribution: -10.3, Effective Minutes: 10.0, Name: Dalton Knecht, Offensive Contribution: -15.4, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -2.7, Assigned Minutes: 17, Defensive Contribution: -3.2, Effective Minutes: 17.0, Name: Nique Clifford, Offensive Contribution: -45.4, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 16, Defensive Contribution: -12.0, Effective Minutes: 16.0, Name: Adam Flagler, Offensive Contribution: -12.0, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Replacement?: false
Defensive Strength
10.2
Offensive Strength
3.4
Fallback: Darius Acuff Jr.'s Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Adam Flagler's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
5% overall weight · starting 53.2
59.2

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 26.40252663474082.

Roster Completeness
15% pillar weight
100.0

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

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
3
Minimum Standard Roster
14
Standard Count
15
Two Way Count
2
Supporting values
Standard Roster Score
100.0
Two Way Bonus
3.3
Position Coverage
25% pillar weight
56.0

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

Inputs
Average Position Score
80.0
Coverage Units
C: 2.9, Pf: 3.3, Pg: 0.0, Sf: 2.8, Sg: 3.0
Weakest Position Score
0.0
Supporting values
C
100.0
Pf
100.0
Pg
0.0
Sf
100.0
Sg
100.0
Fallback: Darius Acuff Jr. has no season-minutes sample, so no PG coverage credit was invented.
Fallback: Alex Karaban has no season-minutes sample, so no PF coverage credit was invented.
Fallback: Emanuel Sharp has no season-minutes sample, so no SG coverage credit was invented.
Fallback: Adam Flagler has no season-minutes sample, so no PG coverage credit was invented.
Skill Coverage
35% pillar weight
26.4

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

Inputs
Average Skill Score
37.7
Ranked Player Indexes
Defense: 78.5, 71.0, 65.5, 63.7, Playmaking: 74.1, 63.1, Rebounding: 95.2, 86.7, 79.6, Rim Protection: 94.6, 81.9, Shooting: 86.6, 80.0, 68.4, 50.8, 50.0
Team Raw Scores
Defense: 71.4, Playmaking: 70.3, Rebounding: 89.5, Rim Protection: 90.8, Shooting: 72.3
Weakest Skill Score
0.0
Supporting values
Defense
9.4
Playmaking
0.0
Rebounding
63.9
Rim Protection
74.5
Shooting
40.7
Functional Depth
25% pillar weight
83.8

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

Inputs
Position Depth
Average Score: 76.4, Scores: C: 89.5, Pf: 75.0, Pg: 52.5, Sf: 75.0, Sg: 90.1, Units: C: 4.0, Pf: 5.3, Pg: 1.0, Sf: 5.0, Sg: 4.0, Weakest Score: 52.5
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 91.3, Qualified Index Threshold: 60.0, Scores: Defense: 91.6, Playmaking: 75.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 90.0, Units: Defense: 3.2, Playmaking: 2.0, Rebounding: 5.2, Rim Protection: 4.2, Shooting: 3.0, Weakest Score: 75.0
Supporting values
Position Depth
69.2
Skill Concentration
100.0
Skill Redundancy
86.4
Fallback: Darius Acuff Jr. has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Alex Karaban has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Emanuel Sharp has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Adam Flagler has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 60.9
63.6

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 94.55322801975208, while Contract Value is weakest at 44.236145229245565.

Contract Value
35% pillar weight
44.2

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
341076523.0
Supporting values
Best Contracts
Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 79.9, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 75.0, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Salary Weight: 0.0, Score: 74.5
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 48967380.0, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Projected Deficit: 20720785, Projected Surplus: 0, Salary Weight: 0.1, Score: 28.8, Seasons: Adjusted Expected: 28246595, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 14432739, Salary: 48967380, Score: 28.8, Season: 2026-27, Surplus: -20720785, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 24910714.0, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Projected Deficit: 3712898, Projected Surplus: 0, Salary Weight: 0.1, Score: 42.5, Seasons: Adjusted Expected: 21197816, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12534388, Salary: 24910714, Score: 42.5, Season: 2026-27, Surplus: -3712898, 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: 41996592.6, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Projected Deficit: 3227829, Projected Surplus: 0, Salary Weight: 0.1, Score: 46.3, Seasons: Adjusted Expected: 20912529, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15697066, Salary: 23147727, Score: 45.2, Season: 2026-27, Surplus: -2235198, Valuation Method: expected_salary, Adjusted Expected: 19950553, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17266773, Salary: 20943184, Score: 47.6, Season: 2027-28, Surplus: -992631, 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: 22500000, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Projected Deficit: 2094124, Projected Surplus: 0, Salary Weight: 0.1, Score: 45.3, Seasons: Adjusted Expected: 20405876, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20173196, Salary: 22500000, Score: 45.3, Season: 2026-27, Surplus: -2094124, 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: 48600000, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Projected Deficit: 10483252, Projected Surplus: 0, Salary Weight: 0.1, Score: 40.2, Seasons: Adjusted Expected: 13997511, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4658371, Salary: 18000000, Score: 38.9, Season: 2026-27, Surplus: -4002489, Valuation Method: expected_salary, Adjusted Expected: 14523536, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5124208, Salary: 18000000, Score: 40.3, Season: 2027-28, Surplus: -3476464, Valuation Method: expected_salary, Adjusted Expected: 14995701, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5636629, Salary: 18000000, Score: 41.7, Season: 2028-29, Surplus: -3004299, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 53030400, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Deficit: 10925576, Projected Surplus: 0, Salary Weight: 0.2, Score: 41.1, Seasons: Adjusted Expected: 12651992, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4373307, Salary: 16200000, Score: 39.0, Season: 2026-27, Surplus: -3548008, Valuation Method: expected_salary, Adjusted Expected: 12178792, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4810638, Salary: 14904000, Score: 40.9, Season: 2027-28, Surplus: -2725208, Valuation Method: expected_salary, Adjusted Expected: 12713555, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5291701, Salary: 15096000, Score: 42.1, Season: 2028-29, Surplus: -2382445, Valuation Method: expected_salary, Adjusted Expected: 13930085, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5820872, Salary: 16200000, Score: 43.0, Season: 2029-30, Surplus: -2269915, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 30505328.4, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Projected Deficit: 0, Projected Surplus: 2589348, Salary Weight: 0.1, Score: 53.3, Seasons: Adjusted Expected: 8495148, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 9600000, Salary: 8021640, Score: 52.8, Season: 2026-27, Surplus: 473508, Valuation Method: expected_salary, Adjusted Expected: 9085468, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 10876800, Salary: 8422920, Score: 53.6, Season: 2027-28, Surplus: 662548, Valuation Method: expected_salary, Adjusted Expected: 9674055, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 12323414, Salary: 8823600, Score: 54.4, Season: 2028-29, Surplus: 850455, Valuation Method: expected_salary, Adjusted Expected: 11808809, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 13962429, Salary: 11205972, Score: 52.6, Season: 2029-30, Surplus: 602837, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 14186667.3, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Deficit: 3088470, Projected Surplus: 0, Salary Weight: 0.0, Score: 39.6, Seasons: Adjusted Expected: 5813366, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 1955662, Salary: 7466667, Score: 38.9, Season: 2026-27, Surplus: -1653301, Valuation Method: expected_salary, Adjusted Expected: 6031498, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 2151228, Salary: 7466667, Score: 40.4, Season: 2027-28, Surplus: -1435169, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Discounted Remaining Salary: 10008654.0, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Projected Deficit: 1994802, Projected Surplus: 0, Salary Weight: 0.0, Score: 40.7, Seasons: Adjusted Expected: 3447185, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 1688098, Salary: 4201080, Score: 41.0, Season: 2026-27, Surplus: -753895, Valuation Method: expected_salary, Adjusted Expected: 5211953, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 1856908, Salary: 6452860, Score: 40.4, Season: 2027-28, Surplus: -1240907, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 11123904.8, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 3263400, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 3418800, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5979481, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 12426534.4, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Projected Deficit: 372033, Projected Surplus: 271628, Salary Weight: 0.0, Score: 50.4, Seasons: Adjusted Expected: 2999796, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3120000, Salary: 2948280, Score: 50.9, Season: 2026-27, Surplus: 51516, Valuation Method: expected_salary, Adjusted Expected: 3186457, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3432000, Salary: 3095640, Score: 51.4, Season: 2027-28, Surplus: 90817, Valuation Method: expected_salary, Adjusted Expected: 3372415, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3775200, Salary: 3243120, Score: 51.9, Season: 2028-29, Surplus: 129295, Valuation Method: expected_salary, Adjusted Expected: 5481799, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 4152720, Salary: 5853832, Score: 46.8, Season: 2029-30, Surplus: -372033, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 4847381.9, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Projected Deficit: 0, Projected Surplus: 4878862, Salary Weight: 0.0, Score: 74.5, Seasons: Adjusted Expected: 4897045, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 10608169, Salary: 2449421, Score: 75.0, Season: 2026-27, Surplus: 2447624, Valuation Method: expected_salary, Adjusted Expected: 5095639, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11668986, Salary: 2664401, Score: 73.9, Season: 2027-28, Surplus: 2431238, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Discounted Remaining Salary: 4424228.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Projected Deficit: 0, Projected Surplus: 6926691, Salary Weight: 0.0, Score: 79.9, Seasons: Adjusted Expected: 5675055, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 8024479, Salary: 2150918, Score: 81.0, Season: 2026-27, Surplus: 3524137, Valuation Method: expected_salary, Adjusted Expected: 5928455, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 8826927, Salary: 2525901, Score: 78.7, Season: 2027-28, Surplus: 3402554, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 6612786.3, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Projected Deficit: 0, Projected Surplus: 1017182, Salary Weight: 0.0, Score: 56.2, Seasons: Adjusted Expected: 2518815, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3377242, Salary: 2150917, Score: 57.3, Season: 2026-27, Surplus: 367898, Valuation Method: expected_salary, Adjusted Expected: 2846949, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3714966, Salary: 2525901, Score: 55.6, Season: 2027-28, Surplus: 321048, Valuation Method: expected_salary, Adjusted Expected: 3063934, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 4086463, Salary: 2735698, Score: 55.4, Season: 2028-29, Surplus: 328236, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Discounted Remaining Salary: 5578186.4, Name: Emanuel Sharp, Player Id: 12deaa3a-d726-4d47-8a31-739958b30120, 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: second_round_contract, Expected: —, Salary: 1357763, 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: second_round_contract, Expected: —, Salary: 2294370, Score: 50.0, Season: 2027-28, 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: second_round_contract, Expected: —, Salary: 2694363, Score: 50.0, Season: 2028-29, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Projected Deficit: 0, Projected Surplus: 443536, Salary Weight: 0.0, Score: 69.8, Seasons: Adjusted Expected: 1122418, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 2157334, Salary: 678882, Score: 69.8, Season: 2026-27, Surplus: 443536, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Projected Deficit: 0, Projected Surplus: 514621, Salary Weight: 0.0, Score: 71.6, Seasons: Adjusted Expected: 1193503, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 2394286, Salary: 678882, Score: 71.6, Season: 2026-27, Surplus: 514621, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary
Total Projected Deficit
56619769
Total Projected Surplus
16641868
Worst Contracts
Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Salary Weight: 0.1, Score: 28.8, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 39.6, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Salary Weight: 0.1, Score: 40.2
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
94.6

Long-Term Risk measures 15293473.6 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
15293473.6
Players
Contract Classifications: , Exposure: 0, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 992631.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Projected Overpayment: 992631, Score: —, Seasons: Adjusted Expected: 19950553, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 992631.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 992631, Salary: 20943184, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 6180333.1, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Projected Overpayment: 6480763, Score: —, Seasons: Adjusted Expected: 14523536, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 3476464.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 3476464, Salary: 18000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 14995701, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2703869.1, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 3004299, Salary: 18000000, 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: 6685340.5, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Overpayment: 7377568, Score: —, Seasons: Adjusted Expected: 12178792, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2725208.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 2725208, Salary: 14904000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 12713555, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 2144200.5, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 2382445, Salary: 15096000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 13930085, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1815932.0, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 2269915, Salary: 16200000, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 9085468, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8422920, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 9674055, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8823600, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 11808809, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 11205972, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 1435169.0, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Overpayment: 1435169, Score: —, Seasons: Adjusted Expected: 6031498, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 1435169.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 1435169, Salary: 7466667, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Exposure: 0.0, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Projected Overpayment: 1240907, Score: —, Seasons: Adjusted Expected: 5211953, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 1240907, Salary: 6452860, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3418800, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 5979481, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Projected Overpayment: 372033, Score: —, Seasons: Adjusted Expected: 3186457, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3095640, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3372415, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3243120, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 5481799, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 372033, Salary: 5853832, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 5095639, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2664401, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Exposure: 0.0, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 5928455, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 0.0, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2846949, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3063934, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Emanuel Sharp, Player Id: 12deaa3a-d726-4d47-8a31-739958b30120, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2294370, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2694363, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season
Exposure: 8629472.0, Season: 2027-28
Seasons
2027-28: 8629472.0, 2028-29: 4848069.6, 2029-30: 1815932.0, 2030-31: 0
Top Exposure Players
Exposure: 6685340.5, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Projected Overpayment: 7377568, Exposure: 6180333.1, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Projected Overpayment: 6480763, Exposure: 1435169.0, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Projected Overpayment: 1435169
Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline and contribute no projected overpayment.
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
56.8

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
341076523.0
Guaranteed Remaining Salary
316180853.0
Low Mobility Exposure
49.5
Salary Cap
165000000
Weighted Mobility Average
60.0
Supporting values
Least Movable
Marketability: 28.8, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.1, Score: 47.3, Term Utility: 100.0, Marketability: 40.2, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Restriction Modifier: 0.9, Salary Utility: 100.0, Salary Weight: 0.1, Score: 53.0, Term Utility: 65.0, Marketability: 39.6, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.0, Score: 53.1, Term Utility: 85.0
Most Movable
Marketability: 79.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 80.5, Term Utility: 100.0, Marketability: 75.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 100.0, Marketability: 71.6, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 75.4, Term Utility: 100.0
Players
Discounted Remaining Salary: 48967380.0, Guaranteed Remaining Salary: 48967380.0, Guaranteed Years Remaining: 1, Marketability: 28.8, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.1, Score: 47.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 24910714.0, Guaranteed Remaining Salary: 24910714.0, Guaranteed Years Remaining: 1, Marketability: 42.5, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 65.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 41996592.6, Guaranteed Remaining Salary: 44090911.0, Guaranteed Years Remaining: 2, Marketability: 46.3, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 65.6, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 22500000, Guaranteed Remaining Salary: 22500000, Guaranteed Years Remaining: 1, Marketability: 45.3, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 67.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 48600000, Guaranteed Remaining Salary: 54000000, Guaranteed Years Remaining: 3, Marketability: 40.2, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 100.0, Salary Weight: 0.1, Score: 53.0, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 53030400, Guaranteed Remaining Salary: 62400000, Guaranteed Years Remaining: 4, Marketability: 41.1, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 57.1, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 30505328.4, Guaranteed Remaining Salary: 16444560.0, Guaranteed Years Remaining: 2, Marketability: 53.3, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 67.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 14186667.3, Guaranteed Remaining Salary: 14933334.0, Guaranteed Years Remaining: 2, Marketability: 39.6, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 53.1, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 10008654.0, Guaranteed Remaining Salary: 4201080.0, Guaranteed Years Remaining: 1, Marketability: 40.7, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 61.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 11123904.8, Guaranteed Remaining Salary: 3263400, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 12426534.4, Guaranteed Remaining Salary: 6043920.0, Guaranteed Years Remaining: 2, Marketability: 50.4, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4847381.9, Guaranteed Remaining Salary: 5113822.0, Guaranteed Years Remaining: 2, Marketability: 74.5, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 4424228.9, Guaranteed Remaining Salary: 2150918.0, Guaranteed Years Remaining: 1, Marketability: 79.9, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 80.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 2150917.0, Guaranteed Years Remaining: 1, Marketability: 56.2, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 66.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 5578186.4, Guaranteed Remaining Salary: 3652133.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Emanuel Sharp, Player Id: 12deaa3a-d726-4d47-8a31-739958b30120, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.3, Term Utility: 85.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 69.8, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 71.6, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 75.4, Term Utility: 100.0, Valuation Available?: true
Salary Below 40
0
Useful Mid Sized Contracts
8
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
56.2

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
341076523.0
Supporting values
Expiring Contract Count
5
Least Optional
Expiring?: false, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 20.0, Expiring?: false, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Salary Weight: 0.1, Score: 35.0, Expiring?: true, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Salary Weight: 0.1, Score: 50.0
Most Optional
Expiring?: false, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 100.0
Players
Discounted Remaining Salary: 48967380.0, Expiring?: true, Name: Zach LaVine, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 24910714.0, Expiring?: true, Name: De'Andre Hunter, Player Id: 4e34e7f3-af33-411d-8f10-6b18c5633d8d, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 41996592.6, Expiring?: false, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 20943184, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 22500000, Expiring?: true, Name: Cameron Johnson, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 48600000, Expiring?: false, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Salary Weight: 0.1, Score: 35.0, Seasons: Guaranteed Pct: —, Salary: 18000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 18000000, Score: 20.0, Season: 2028-29, Status: player_option, Discounted Remaining Salary: 53030400, Expiring?: false, Name: Nikola Jovic, Player Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 14904000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 15096000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 16200000, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 30505328.4, Expiring?: false, Name: Darius Acuff Jr., Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Salary Weight: 0.1, Score: 85.2, Seasons: Guaranteed Pct: —, Salary: 8422920, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 8823600, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 11205972, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 14186667.3, Expiring?: false, Name: Zeke Nnaji, Player Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 7466667, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 10008654.0, Expiring?: false, Name: Dalton Knecht, Player Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 6452860, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 11123904.8, Expiring?: false, Name: Nique Clifford, Player Id: d16338da-d77f-46fe-a5b1-5b4abc5040cd, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3418800, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 5979481, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 12426534.4, Expiring?: false, Name: Alex Karaban, Player Id: 635b74e9-1b86-4582-a6c5-c498167f7979, Salary Weight: 0.0, Score: 87.3, Seasons: Guaranteed Pct: —, Salary: 3095640, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3243120, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 5853832, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 4847381.9, Expiring?: false, Name: Daeqwon Plowden, Player Id: 6a76b4fa-cce0-4274-979f-f0e37e2417ce, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 2664401, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 4424228.9, Expiring?: false, Name: Maxime Raynaud, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Dylan Cardwell, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Salary Weight: 0.0, Score: 97.6, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 95.0, Season: 2027-28, Status: non_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 5578186.4, Expiring?: false, Name: Emanuel Sharp, Player Id: 12deaa3a-d726-4d47-8a31-739958b30120, Salary Weight: 0.0, Score: 77.0, Seasons: Guaranteed Pct: —, Salary: 2294370, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2694363, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Adam Flagler, Player Id: d99c03b5-690f-44df-856e-3f63d3258744, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jonathan Mogbo, Player Id: cbc00f7d-5d8a-4b73-9f0f-bd60fc1c87ed, Salary Weight: 0.0, Score: 50.0, Seasons:
Cap Flexibility
20% overall weight · starting 85.5
87.4

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 52.193902424242424.

Current Cap Position
20% pillar weight
52.2

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

Inputs
Salary Cap
165000000
Supporting values
Cap Room
0
Financial Zone
over_cap_below_tax
First Apron Cushion
10528582
Second Apron Cushion
23528582
Second Apron Excess
0
Tax Cushion
3619939
Tax Apron Exposure
30% pillar weight
100.0

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

Inputs
Financial Zone
over_cap_below_tax
Projected Tax Bill
0
Salary Cap
165000000
Tax Bill Ratio
0.0
Supporting values
First Apron Cushion
10528582
Repeater
Source: default, Value: false
Second Apron Cushion
23528582
Tax Cushion
3619939
Taxpayer
false
Future Flexibility
30% pillar weight
100.0

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

Inputs
Future Season Count
3
Supporting values
Seasons
Commitment Ratio: 0.4, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 77947718, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 33096000, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.1, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 16200000, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
84.8

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

Inputs
As Of Date
2026-08-05
Largest Usable Signing Mechanism
Amount: 15139000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 15139000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
67.5
Signing Tools
100.0
Trade Exception Capacity
40.1
Trade Tools
100.0
Asset Management
40% overall weight · starting 72.1
88.4

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Asset Optionality is strongest at 95.0, while Draft Capital Value is weakest at 81.89077664418133.

Draft Capital Value
47% pillar weight
81.9

Draft Capital Value percentiles 460.6072501232629 total DAV across 15 controlled assets against the frozen league inventory.

Inputs
Asset Count
15
Benchmark
113.7, 149.6, 150.2, 156.9, 184.6, 206.1, 217.1, 219.4, 226.9, 230.2, 249.7, 263.1, 266.9, 322.5, 328.3, 351.7, 353.8, 367.9, 377.6, 382.8, 397.1, 404.8, 411.6, 425.8, 472.3, 480.8, 489.2, 559.2, 581.0, 695.3
Total Dav
460.6
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 5.1, Incoming Rollover From: , Inventory Dav: 5.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 665b1aff-7731-4bcf-ac83-a9e8235958b5, Pick Id: 9d99e2b8-79d8-4d48-9bd5-d343eef78092, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 10.5, Incoming Rollover From: , Inventory Dav: 10.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1eada87e-ae03-4301-bef3-6d38d8db277f, Part Id: 25cba0f6-e029-4cf5-9462-07eb17b8e3ce, Pick Id: 6174ce46-8582-40f2-8220-fa9df13a62c9, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 14.6, Incoming Rollover From: , Inventory Dav: 14.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 9ca5e024-fe0b-4703-9cd4-1ce63fb28077, Pick Id: d0e7e241-9df9-4d98-b63e-47a4bbb1fd3c, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 59.0, Incoming Rollover From: , Inventory Dav: 59.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 49.8, Incoming Rollover From: , Inventory Dav: 49.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 43.2, Incoming Rollover From: , Inventory Dav: 43.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: 38.3, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 28.2, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e97d836c-f014-4564-90f1-90012bc58216, Swap Note: Backfilled from pairwise swap, Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 34.7, Incoming Rollover From: , Inventory Dav: 34.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 34.6, Incoming Rollover From: , Inventory Dav: 34.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: dea98b0c-045e-4489-9902-e794adaf381a, Pick Id: 68909c7d-80e5-4441-931f-1d911b349372, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 7.2, Incoming Rollover From: , Inventory Dav: 7.2, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 5248ccc2-c559-4756-bcee-fc02e89220bd, Part Id: a174c4ac-9e75-4c21-9347-3d9857cdb3d7, Pick Id: 230b74b5-7833-419b-a187-6a15b0d97529, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 34.6, Incoming Rollover From: , Inventory Dav: 34.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: e9ff7543-8e8b-4467-8cd1-76cda9a3f67c, Pick Id: 49a5f63d-1b9b-4b7f-92ab-d800766a02a5, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 31.5, Incoming Rollover From: , Inventory Dav: 31.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 29.9, Incoming Rollover From: , Inventory Dav: 29.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: ffe6b780-0ae4-4e44-9f01-dafdb8a89fee, Pick Id: 200bb598-0606-4aa0-9738-a863a8d16ee3, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.1, Incoming Rollover From: , Inventory Dav: 6.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 183144f0-563f-455e-b941-e9869dcb8aeb, Pick Id: 100876ef-4a29-4962-a24e-9133c9a0723e, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
1cf1881a-73a2-400e-aafa-e6c4fb5f7667: 304.3, 1eada87e-ae03-4301-bef3-6d38d8db277f: 10.5, 28ffd371-6628-47c9-9a8e-426dd34e6d23: 64.5, 5248ccc2-c559-4756-bcee-fc02e89220bd: 7.2, 852a6641-f09e-4686-99c5-26974ee50abf: 6.1, D5e93810-3b97-49d1-80ae-802fcecc663b: 5.1, F5bc4093-0467-48f9-8a9b-d08c2a38cdf9: 34.7, Swap Pool: 28.2
By Year
2027: 101.9, 2028: 59.0, 2029: 49.8, 2030: 43.2, 2031: 104.7, 2032: 34.6, 2033: 67.5
First Round Dav
422.2
Second Round Dav
38.4
Swap Dav
0.0
Pick Quality
27% pillar weight
93.1

Pick Quality combines frozen-league percentiles for the best asset and top three with 2.3 Premium Asset Units.

Inputs
Best Asset Raw
71.7
Premium Asset Units
2.3
Top Three Raw
63.5
Supporting values
Best Asset
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027
Best Asset Quality
93.1
Premium Asset Inventory
79.5
Top Three Assets
Baseline Dav: —, Dav: 71.7, Incoming Rollover From: , Inventory Dav: 71.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 59.0, Incoming Rollover From: , Inventory Dav: 59.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 49.8, Incoming Rollover From: , Inventory Dav: 49.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
100.0
Asset Optionality
27% pillar weight
95.0

Asset Optionality combines 6 immediately tradable firsts, 7 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
7
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2028, Counterparties: b70f81dc-db00-4f9e-9c03-b454c02c283c, Kind: owed, Pick Id: 363bc61a-0156-49a4-8c6f-f9d0c1b3cd50, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: 5248ccc2-c559-4756-bcee-fc02e89220bd, Kind: owed, Pick Id: 9741b62b-270d-46f2-a244-ebc056ae54a0, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: owed, Pick Id: 6b3c249f-cd26-4771-a3e8-64d71a78fad0, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: d5e93810-3b97-49d1-80ae-802fcecc663b, Kind: swap_owed, Pick Id: edad49f8-47cd-4fa8-8889-48666e39745a, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2031, Affected Years: 2031, Counterparties: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Kind: owed, Pick Id: 74dabb7d-d14a-4fc3-a572-6cfa93f35838, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Affected Years: 2032, Counterparties: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Kind: owed, Pick Id: 167d80dc-734a-4ba3-bb5f-bb798bfbc190, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2032, Affected Years: 2033, Counterparties: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Kind: owed, Pick Id: d508d9ef-cffe-42c8-8f76-64915b9fa108, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2033, Owed First Years: , Owed Second Years: 2028, 2029, 2030, 2031, 2032, 2033, Owed Swaps: 1, Rollover Risk Years:
Tradable First Capacity
6
Supporting values
Calendar Flexibility
100.0
Capacity
Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: dea98b0c-045e-4489-9902-e794adaf381a, Pick Id: 68909c7d-80e5-4441-931f-1d911b349372, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: ffe6b780-0ae4-4e44-9f01-dafdb8a89fee, Pick Id: 200bb598-0606-4aa0-9738-a863a8d16ee3, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 4c0d1302-e575-4efb-9a29-54294350ad31, Pick Id: 0138a95d-84bf-4b13-8551-f76291ea052c, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: f1fe0a42-4d31-4094-a686-2296bad4d6c5, Pick Id: 4fd6db42-803d-4623-ad49-e7ca00c40797, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 79e763fb-6408-4e0a-9dcc-5d5d5f198b4b, Pick Id: b8816893-a024-4386-9d42-4df65578bd99, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: bad773fd-3d01-4097-89d4-f5095726f287, Pick Id: e31e7c9c-987d-4d2a-9514-1d6efc989f78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: 56c0fc47-cb0d-4281-afb6-67786a34dcc9, Pick Id: 77f4a89b-bce3-40d3-b4fa-d39e25453843, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: dea98b0c-045e-4489-9902-e794adaf381a, Pick Id: 68909c7d-80e5-4441-931f-1d911b349372, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: e9ff7543-8e8b-4467-8cd1-76cda9a3f67c, Pick Id: 49a5f63d-1b9b-4b7f-92ab-d800766a02a5, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 0cee3e53-ed97-42fe-bf79-38aafe9ca35e, Pick Id: 159fcd20-585e-4e3b-b905-fe75f72481c6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: ffe6b780-0ae4-4e44-9f01-dafdb8a89fee, Pick Id: 200bb598-0606-4aa0-9738-a863a8d16ee3, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2033, Capacity: 6, Conditional: , Frozen: , Partial Rights: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 665b1aff-7731-4bcf-ac83-a9e8235958b5, Pick Id: 9d99e2b8-79d8-4d48-9bd5-d343eef78092, Pick Number: —, Range: First: 1, Last: 16, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2027, Reserved Years: 2027, 2029, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: d5e93810-3b97-49d1-80ae-802fcecc663b, Part Id: 04af1500-5aa8-4820-a26e-d749480b053c, Pick Id: adcd1ed3-5d34-455f-b334-e30b20a0fd26, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2031, Incoming Rollover From: , Original Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Part Id: 13796051-549b-4c29-87ac-89d5325a7b81, Pick Id: edad49f8-47cd-4fa8-8889-48666e39745a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2031, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e97d836c-f014-4564-90f1-90012bc58216, Swap Note: Backfilled from pairwise swap, Team Id: 1cf1881a-73a2-400e-aafa-e6c4fb5f7667, Year: 2031, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 7, Detail: 2027: Complete Firsts: 1, Partial Rights: 1, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2030: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2031: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 1, 2032: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2028, 2029, 2030, 2031, 2032, 2033
Encumbrance Control
75.0
Tradable First Capacity
100.0
Asset Exchange Value
0% pillar weight
60.7

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

Inputs
Total Scale
107.3
Transaction Count
4
Supporting values
Transactions
Components: Confidence: provisional, Direction: incoming, Id: 541734a6-47c3-4846-930b-f68cdd30f425, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 1bbce7cc-6f13-4e91-99af-95c26ff4ab0f, Type: player, Value: 0.0, Direction: incoming, Id: part, ffe6b780-0ae4-4e44-9f01-dafdb8a89fee, Type: draft_asset, Value: 29.9, Direction: incoming, Id: part, dea98b0c-045e-4489-9902-e794adaf381a, Type: draft_asset, Value: 34.6, Confidence: provisional, Direction: outgoing, Id: 5d60c1eb-06e1-4a7a-9168-59144e2a012e, Type: player, Value: 0.0, Id: 251f71f3-7a44-497f-8490-ac49ec53efdd, Incoming Value: 64.5, Net Advantage: 64.5, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 32.3, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: ca19c7e2-1140-41fc-8650-87c1d950868f, Type: player, Value: 0.0, Direction: incoming, Id: part, 183144f0-563f-455e-b941-e9869dcb8aeb, Type: draft_asset, Value: 6.1, Confidence: provisional, Direction: outgoing, Id: 85e4bea5-2d67-4011-b542-89f85bcaa29c, Type: player, Value: 0.0, Id: c3fa0941-aa40-4e5f-af3a-a875f25a6ad3, Incoming Value: 6.1, Net Advantage: 6.1, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 62.3, Uncapped Score: 62.3, Components: Confidence: provisional, Direction: incoming, Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 9bcff70e-5557-4c19-9015-551d51b22290, Type: player, Value: 0.0, Direction: incoming, Id: part, a174c4ac-9e75-4c21-9347-3d9857cdb3d7, Type: draft_asset, Value: 7.2, Confidence: provisional, Direction: outgoing, Id: 97145242-3c7e-4426-ac81-b7e76518de5f, Type: player, Value: 0.0, Id: 8d44ca6f-0f1d-40df-ab5c-ff5a8dcfa40a, Incoming Value: 7.2, Net Advantage: 7.2, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 64.3, Uncapped Score: 64.3, Components: Confidence: provisional, Direction: incoming, Id: b07526cc-1a05-4cc7-8e1d-e9a344feb79b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 744e57d4-6ae3-4364-adc2-7048ecae586a, Type: player, Value: 0.0, Id: 26db0644-0956-4413-abbc-8335f07c7549, 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
Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 69.9
70.2

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

Core Age Fit
30% pillar weight
64.3

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

Inputs
Mandate
selling
Supporting values
Ideal Core Age
Max: 25, Min: 19
Penalty Above
15
Penalty Below
5
Players
Age: 30, Core Weight: 0.2, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Score: 25.0, Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Score: 100.0, Age: 31, Core Weight: 0.2, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Score: 10.0, Age: 27, Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Score: 70.0, Age: 24, Core Weight: 0.2, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Score: 100.0
Prime Window Alignment
25% pillar weight
56.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
selling
Prime Midpoint
27.5
Supporting values
Core Synchronization
45.7
Players
Age: 30, Core Weight: 0.2, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Prime Timing Offset: -2.5, Window Timing Score: 32.5, Age: 19, Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Prime Timing Offset: 8.5, Window Timing Score: 62.5, Age: 31, Core Weight: 0.2, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Prime Timing Offset: -3.5, Window Timing Score: 17.5, Age: 27, Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Prime Timing Offset: 0.5, Window Timing Score: 77.5, Age: 24, Core Weight: 0.2, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Prime Timing Offset: 3.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Prime Timing Offset: 4.5, Window Timing Score: 100.0
Prime Offset Range
Max: 6.0, Min: 2.0
Prime Timing Spread
4.3
Window Timing
61.6
Core Continuity
25% pillar weight
67.5

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

Inputs
Continuity Horizon
4
Mandate
selling
Supporting values
Overall Core Control
71.9
Players
Age Fit Score: 25.0, Continuity Score: 43.8, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 22500000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 22500000, 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, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 541734a6-47c3-4846-930b-f68cdd30f425, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 97.5, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8021640, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 8021640, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8422920, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 8422920, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8823600, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 8823600, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11205972, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 11205972, Season: 2029-30, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: a95c66e6-53a0-4b6b-ae5a-33cddd078e3d, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 10.0, Continuity Score: 31.3, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 48967380, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 48967380, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: full, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, full Bird rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_bird, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2028-29, Source: none, Status: none, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2027-28; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: a787a66e-8fcc-4746-b52a-4fd3f0a256c8, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 70.0, Continuity Score: 68.8, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 23147727, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 23147727, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 20943184, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 20943184, Season: 2027-28, 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): 2 years of service at free agency (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 90.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2150917, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2150917, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.9, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Fully non-guaranteed, team-controlled season, Salary: 2525901, Season: 2027-28, Source: contract, Status: non_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 2735698, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 3 years of service at free agency (contract expired), Salary: —, Season: 2029-30, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.2, Player Id: 93729c57-bb91-4ad9-9a56-ee393ec4b240, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.5, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2150918, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2150918, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 0, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 2525901, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: full, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): expiring rookie-scale contract (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: b2917cc7-02f6-4537-affb-2c8a09711ac3, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1
Top End Control
57.3
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Fallback: Control status for 2029-30 uses the documented RFA estimate.
Fallback: Control status for 2028-29 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
selling
Rotation Minutes
240
Supporting values
Developmental Role Distribution
100.0
Established Veteran Count
3
Meaningful Young Role Count
5
Targets
Veteran Count: Max: 4, Min: 1, Young Minute Share: Max: 0.6, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure
100.0
Young Minute Share
0.5
Young Player Opportunity
100.0
Young Rotation Minutes
120
View final roster

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

Think you can do better?

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

Grade your own scenario

Teams

More

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