Chicago Bulls

Scenario 1 — GM Grade

Share on X
C-

AVC GM Grade

72/100

Rebuilding mandate

Front-office assessment

Against the Rebuilding mandate, the scenario leaves the six measured pillars broadly unchanged.

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

  • No measured pillar improved enough to count as a clear positive takeaway.

Areas for improvement

  • No pillar lost meaningful ground; the best refinement is to strengthen Competitive Strength, the lowest-rated part of the final roster.

Pillar scores

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

Competitive Strength
Held steady · Δ 0.0
21.2

The roster's immediate on-court strength is essentially unchanged. Rotation Quality is the strongest supporting measure in the final state. Competitive Strength moved 0 points from the inherited state.

Roster Construction
Held steady · Δ 0.0
66.7

The roster's overall balance and depth are essentially unchanged. Position Coverage is the strongest supporting measure in the final state. Roster Construction moved 0 points from the inherited state.

Contract Health
Held steady · Δ 0.0
69.9

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

Cap Flexibility
Held steady · Δ 0.0
90.6

The team's financial flexibility is essentially unchanged. Tax Apron Exposure is the strongest supporting measure in the final state. Cap Flexibility moved 0 points from the inherited state.

Asset Management
Held steady · Δ 0.0
73.9

The organization's overall asset position is essentially unchanged. Asset Optionality is the strongest supporting measure in the final state. Asset Management moved 0 points from the inherited state.

Timeline Alignment
Held steady · Δ 0.0
71.1

The roster's fit with the mandate timeline is essentially unchanged. Development Environment is the strongest supporting measure in the final state. Timeline Alignment moved 0 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
71.5
Base score
71.5
Plausibility penalty
0.0
Final score
71.5

Pillar and metric calculations

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

Competitive Strength
5% overall weight · starting 21.2
21.2

Competitive Strength combines four frozen-rotation metrics; Rotation Quality is strongest at 31.62972717849606, while Starting Five Quality is weakest at 11.13848273579129.

Star Power
30% pillar weight
16.4

The top three Star Power contributions come from Norman Powell, Jalen Smith, Tre Jones.

Inputs
Benchmark
-0.5, -0.4, -0.1, 0.5, 0.9, 1.2, 1.2, 1.5, 1.9, 2.2, 2.2, 2.2, 2.4, 2.5, 2.5, 2.9, 3.1, 3.2, 3.5, 3.6, 3.7, 4.0, 4.2, 4.2, 4.3, 4.7, 4.8, 5.8, 5.8, 7.3
Eligible Player Count
13
Raw
1.1
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 1.5, Assigned Minutes: 32, Contribution: 1.5, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.5, Assigned Minutes: 16, Contribution: 0.8, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Role Factor: 0.5, Adjusted Epm: 0.4, Assigned Minutes: 8, Contribution: 0.1, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Replacement?: false, Role Factor: 0.3
Starting Five
25% pillar weight
11.1

Starting Five Quality combines equal contributions from Nicolas Claxton, Matas Buzelis, Norman Powell, Josh Giddey, Caleb Wilson.

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
-1.0
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: -0.8, Assigned Minutes: 28, Contribution: -0.8, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -0.2, Assigned Minutes: 32, Contribution: -0.2, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.5, Assigned Minutes: 32, Contribution: 1.5, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.0, Assigned Minutes: 32, Contribution: 0.0, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.5, Assigned Minutes: 30, Contribution: -1.5, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Replacement?: false, Role Factor: 1.0
Fallback: Caleb Wilson's Adjusted EPM uses the frozen provisional fallback.
Rotation Quality
30% pillar weight
31.6

Rotation Quality averages fatigue-adjusted impact across 13 rotation players and 240 assigned minutes.

Inputs
Assigned Minutes
240
Benchmark
-1.9, -1.7, -1.0, -1.0, -0.9, -0.8, -0.8, -0.8, -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
-0.5
Supporting values
Contributions
Adjusted Epm: -1.7, Assigned Minutes: 12, Contribution: -20.8, Effective Minutes: 12.0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 16, Contribution: 23.7, Effective Minutes: 16.0, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 12, Contribution: -18.0, Effective Minutes: 12.0, Name: Dailyn Swain, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, Replacement?: false, Adjusted Epm: 0.2, Assigned Minutes: 8, Contribution: 1.4, Effective Minutes: 8.0, Name: Zach Collins, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 28, Contribution: -22.4, Effective Minutes: 28.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 12, Contribution: 0.0, Effective Minutes: 12.0, Name: Noa Essengue, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Replacement?: false, Adjusted Epm: -4.7, Assigned Minutes: 10, Contribution: -46.5, Effective Minutes: 10.0, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Replacement?: false, Adjusted Epm: 0.4, Assigned Minutes: 8, Contribution: 2.9, Effective Minutes: 8.0, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Replacement?: false, Adjusted Epm: -5.1, Assigned Minutes: 8, Contribution: -41.1, Effective Minutes: 8.0, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Replacement?: false, Adjusted Epm: -0.2, Assigned Minutes: 32, Contribution: -6.7, Effective Minutes: 32.0, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 32, Contribution: 49.3, Effective Minutes: 32.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 32, Contribution: 0.0, Effective Minutes: 32.0, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 30, Contribution: -45.0, Effective Minutes: 30.0, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Replacement?: false
Fallback: Dailyn Swain's Adjusted EPM uses the frozen provisional fallback.
Fallback: Caleb Wilson's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
26.4

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

Inputs
Assigned Minutes
240
Defense Benchmark
-0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes
240
Effective Minutes
240.0
Offense Benchmark
-1.0, -0.9, -0.8, -0.6, -0.5, -0.4, -0.3, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm
-0.5
Rotation Oepm
-0.1
Supporting values
Contributions
Adjusted Depm: -0.9, Adjusted Oepm: -0.8, Assigned Minutes: 12, Defensive Contribution: -10.9, Effective Minutes: 12.0, Name: Isaac Okoro, Offensive Contribution: -9.8, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Replacement?: false, Adjusted Depm: 0.2, Adjusted Oepm: 1.3, Assigned Minutes: 16, Defensive Contribution: 3.2, Effective Minutes: 16.0, Name: Jalen Smith, Offensive Contribution: 20.5, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 12, Defensive Contribution: -9.0, Effective Minutes: 12.0, Name: Dailyn Swain, Offensive Contribution: -9.0, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: 0.1, Assigned Minutes: 8, Defensive Contribution: 0.3, Effective Minutes: 8.0, Name: Zach Collins, Offensive Contribution: 1.1, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: -0.5, Assigned Minutes: 28, Defensive Contribution: -8.4, Effective Minutes: 28.0, Name: Nicolas Claxton, Offensive Contribution: -14.0, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: 0.0, Assigned Minutes: 12, Defensive Contribution: 0.0, Effective Minutes: 12.0, Name: Noa Essengue, Offensive Contribution: 0.0, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: -4.2, Assigned Minutes: 10, Defensive Contribution: -4.7, Effective Minutes: 10.0, Name: Patrick Williams, Offensive Contribution: -41.8, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 0.9, Assigned Minutes: 8, Defensive Contribution: -4.0, Effective Minutes: 8.0, Name: Tre Jones, Offensive Contribution: 7.0, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -4.4, Assigned Minutes: 8, Defensive Contribution: -6.1, Effective Minutes: 8.0, Name: Rob Dillingham, Offensive Contribution: -34.9, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -0.1, Assigned Minutes: 32, Defensive Contribution: -2.2, Effective Minutes: 32.0, Name: Matas Buzelis, Offensive Contribution: -4.5, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: 1.9, Assigned Minutes: 32, Defensive Contribution: -11.2, Effective Minutes: 32.0, Name: Norman Powell, Offensive Contribution: 60.5, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: 1.1, Assigned Minutes: 32, Defensive Contribution: -33.9, Effective Minutes: 32.0, Name: Josh Giddey, Offensive Contribution: 33.6, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 30, Defensive Contribution: -22.5, Effective Minutes: 30.0, Name: Caleb Wilson, Offensive Contribution: -22.5, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Replacement?: false
Defensive Strength
25.3
Offensive Strength
29.0
Fallback: Dailyn Swain's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Fallback: Caleb Wilson's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
15% overall weight · starting 66.7
66.7

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 21.72413793103448.

Roster Completeness
15% pillar weight
95.0

Roster Completeness scores 14 standard contracts and 2 of 2 available two-way slots.

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
2
Minimum Standard Roster
14
Standard Count
14
Two Way Count
2
Supporting values
Standard Roster Score
90.0
Two Way Bonus
5.0
Position Coverage
25% pillar weight
100.0

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

Inputs
Average Position Score
100.0
Coverage Units
C: 2.5, Pf: 1.0, Pg: 3.0, Sf: 2.0, Sg: 2.0
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Caleb Wilson has no season-minutes sample, so no SF coverage credit was invented.
Fallback: Dailyn Swain has no season-minutes sample, so no SG coverage credit was invented.
Fallback: Tobe Awaka has no season-minutes sample, so no PF coverage credit was invented.
Fallback: Jaylin Sellers has no season-minutes sample, so no PG coverage credit was invented.
Skill Coverage
35% pillar weight
21.7

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

Inputs
Average Skill Score
31.0
Ranked Player Indexes
Defense: 55.9, 51.6, 49.1, 46.9, Playmaking: 91.6, 88.3, Rebounding: 91.7, 82.2, 79.6, Rim Protection: 81.6, 81.4, Shooting: 71.6, 63.7, 62.1, 54.8, 53.1
Team Raw Scores
Defense: 51.9, Playmaking: 90.4, Rebounding: 86.4, Rim Protection: 81.5, Shooting: 63.4
Weakest Skill Score
0.0
Supporting values
Defense
0.0
Playmaking
86.2
Rebounding
41.4
Rim Protection
20.7
Shooting
6.9
Functional Depth
25% pillar weight
79.3

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

Inputs
Position Depth
Average Score: 96.9, Scores: C: 100.0, Pf: 100.0, Pg: 93.0, Sf: 99.2, Sg: 92.4, Units: C: 2.8, Pf: 2.6, Pg: 3.7, Sf: 3.1, Sg: 3.8, Weakest Score: 92.4
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: 0.3, Shooting: 0.4
Skill Redundancy
Average Score: 74.4, Qualified Index Threshold: 60.0, Scores: Defense: 0.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 90.0, Shooting: 82.2, Units: Defense: 0.0, Playmaking: 4.0, Rebounding: 5.4, Rim Protection: 3.0, Shooting: 2.5, Weakest Score: 0.0
Supporting values
Position Depth
95.6
Skill Concentration
100.0
Skill Redundancy
52.1
Fallback: Caleb Wilson has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Dailyn Swain has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Tobe Awaka has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Fallback: Jaylin Sellers has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
15% overall weight · starting 69.9
69.9

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 97.15311825429472, while Contract Value is weakest at 50.809487580845904.

Contract Value
35% pillar weight
50.8

Contract Value compares confidence-adjusted market salary with actual salary across 16 active contracts, weighted by discounted remaining salary.

Inputs
Active Contract Count
16
Discounted Remaining Salary
361726936.5
Supporting values
Best Contracts
Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Salary Weight: 0.0, Score: 74.1, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Salary Weight: 0.0, Score: 74.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Salary Weight: 0.1, Score: 60.0
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, 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: 67500000, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Deficit: 2243521, Projected Surplus: 0, Salary Weight: 0.2, Score: 48.4, Seasons: Adjusted Expected: 23587835, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20292784, Salary: 25000000, Score: 47.2, Season: 2026-27, Surplus: -1412165, Valuation Method: expected_salary, Adjusted Expected: 24276957, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 22322062, Salary: 25000000, Score: 48.6, Season: 2027-28, Surplus: -723043, Valuation Method: expected_salary, Adjusted Expected: 24891687, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 24554269, Salary: 25000000, Score: 49.8, Season: 2028-29, Surplus: -108313, 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, 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: 41817500, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Projected Deficit: 0, Projected Surplus: 10894127, Salary Weight: 0.1, Score: 60.0, Seasons: Adjusted Expected: 27432231, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31387051, Salary: 21500000, Score: 60.8, Season: 2026-27, Surplus: 5932231, Valuation Method: expected_salary, Adjusted Expected: 27536896, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31763696, Salary: 22575000, Score: 59.0, Season: 2027-28, Surplus: 4961896, 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, Discounted Remaining Salary: 11814814.0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Projected Deficit: 107536, Projected Surplus: 0, Salary Weight: 0.0, Score: 49.5, Seasons: Adjusted Expected: 11707278, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11456360, Salary: 11814814, Score: 49.5, Season: 2026-27, Surplus: -107536, 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: 40588419.5, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 50.0, 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: 10683720, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 11217960, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 11752320, Score: 50.0, Season: 2028-29, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 14866685, Score: 50.0, Season: 2029-30, 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: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 9428571.0, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Projected Deficit: 0, Projected Surplus: 1143329, Salary Weight: 0.0, Score: 55.4, Seasons: Adjusted Expected: 10571900, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13239667, Salary: 9428571, Score: 55.4, Season: 2026-27, Surplus: 1143329, 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: 16150000, Name: Zach Collins, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: —, Salary: 8500000, 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: non_rookie_signing_type, Expected: —, Salary: 8500000, Score: 50.0, Season: 2027-28, 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: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 15200000, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Projected Deficit: 0, Projected Surplus: 14896909, Salary Weight: 0.0, Score: 74.1, Seasons: Adjusted Expected: 15160256, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15955840, Salary: 8000000, Score: 73.6, Season: 2026-27, Surplus: 7160256, Valuation Method: expected_salary, Adjusted Expected: 15736653, Confidence: 0.8, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 17551424, Salary: 8000000, Score: 74.6, Season: 2027-28, Surplus: 7736653, 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, Discounted Remaining Salary: 14776214.4, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Projected Deficit: 2503586, Projected Surplus: 0, Salary Weight: 0.0, Score: 42.0, Seasons: Adjusted Expected: 5777754, 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: 3184101, Salary: 6889320, Score: 41.9, Season: 2026-27, Surplus: -1111566, Valuation Method: expected_salary, Adjusted Expected: 7371196, 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: 3607586, Salary: 8763216, Score: 42.1, Season: 2027-28, Surplus: -1392020, 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, Discounted Remaining Salary: 12541214.7, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Projected Deficit: 0, Projected Surplus: 12044585, Salary Weight: 0.0, Score: 74.0, Seasons: Adjusted Expected: 11975362, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 16148696, Salary: 5715360, Score: 76.1, Season: 2026-27, Surplus: 6260002, Valuation Method: expected_salary, Adjusted Expected: 13368866, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 18296473, Salary: 7584283, Score: 71.6, Season: 2027-28, Surplus: 5784583, 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: 17661055.2, Name: Noa Essengue, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, 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: 5701200, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 5972760, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 8230464, 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?: 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: 19888586.1, Name: Dailyn Swain, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 50.0, 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: 4965480, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 5213760, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 5461920, Score: 50.0, Season: 2028-29, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, 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: 8373123, Score: 50.0, Season: 2029-30, 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: second_round_contract, Season: 2026-27, Discounted Remaining Salary: 2406205.0, Name: Leonard Miller, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Projected Deficit: 0, Projected Surplus: 486149, Salary Weight: 0.0, Score: 58.4, Seasons: Adjusted Expected: 2892354, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4026703, Salary: 2406205, Score: 58.4, Season: 2026-27, Surplus: 486149, 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: Tobe Awaka, Player Id: b6de16f5-e30b-4dd7-ba5e-6f01560008a0, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Season: 2026-27, Discounted Remaining Salary: 678882.0, Name: Jaylin Sellers, Player Id: 31830cff-8f28-4a2e-944d-688068898a33, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Valuation Available?: false, Valuation Method: neutral_unavailable_expected_salary
Total Projected Deficit
18565724
Total Projected Surplus
39465099
Worst Contracts
Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Salary Weight: 0.1, Score: 40.2, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Salary Weight: 0.0, Score: 42.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Salary Weight: 0.1, Score: 46.3
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
97.2

Long-Term Risk measures 7993488.8 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs
Active Contract Count
16
Evaluated Seasons
2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden
0.0
Projected Cap Denominator
842341500
Supporting values
At Risk Dollars
7993488.8
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 820524.7, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Overpayment: 831356, Score: —, Seasons: Adjusted Expected: 24276957, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 723043.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 723043, Salary: 25000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 24891687, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 97481.7, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 108313, Salary: 25000000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 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: 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: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 27536896, 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: 22575000, 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: 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: , Exposure: 0, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, 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: 11217960, 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: 11752320, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 14866685, Score: 50.0, Season: 2029-30, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Zach Collins, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8500000, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 15736653, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Exposure: 0.0, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Projected Overpayment: 1392020, Score: —, Seasons: Adjusted Expected: 7371196, 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: 1.0, Projected Overpayment: 1392020, Salary: 8763216, 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, Exposure: 0.0, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 13368866, 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: 1.0, Projected Overpayment: 0, Salary: 7584283, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Noa Essengue, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, 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: 5972760, 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: 8230464, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Dailyn Swain, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, 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: 5213760, 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: 5461920, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 8373123, Score: 50.0, Season: 2029-30, Valuation Method: neutral_unavailable_input, Valuation Available?: false, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Leonard Miller, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Tobe Awaka, Player Id: b6de16f5-e30b-4dd7-ba5e-6f01560008a0, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jaylin Sellers, Player Id: 31830cff-8f28-4a2e-944d-688068898a33, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season
Exposure: 5192138.0, Season: 2027-28
Seasons
2027-28: 5192138.0, 2028-29: 2801350.8, 2029-30: 0, 2030-31: 0
Top Exposure Players
Exposure: 6180333.1, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Projected Overpayment: 6480763, Exposure: 992631.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Projected Overpayment: 992631, Exposure: 820524.7, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Overpayment: 831356
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.
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.
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.
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
63.0

Contract Mobility blends marketability, salary-matching utility, term, and stored trade restrictions across 16 active contracts, including the least-mobile 25% of guaranteed remaining salary.

Inputs
Active Contract Count
16
Current Season
2026-27
Discounted Remaining Salary
361726936.5
Guaranteed Remaining Salary
292457825.0
Low Mobility Exposure
55.7
Salary Cap
165000000
Weighted Mobility Average
66.1
Supporting values
Least Movable
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: 50.0, Name: Jaylin Sellers, Player Id: 31830cff-8f28-4a2e-944d-688068898a33, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Marketability: 50.0, Name: Tobe Awaka, Player Id: b6de16f5-e30b-4dd7-ba5e-6f01560008a0, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0
Most Movable
Marketability: 74.1, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.9, Term Utility: 100.0, Marketability: 74.0, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.9, Term Utility: 100.0, Marketability: 60.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Restriction Modifier: 1.0, Salary Utility: 100.0, Salary Weight: 0.1, Score: 76.0, Term Utility: 100.0
Players
Discounted Remaining Salary: 67500000, Guaranteed Remaining Salary: 75000000, Guaranteed Years Remaining: 3, Marketability: 48.4, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 63.8, Term Utility: 65.0, 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: 41817500, Guaranteed Remaining Salary: 21500000, Guaranteed Years Remaining: 1, Marketability: 60.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 76.0, 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: 11814814.0, Guaranteed Remaining Salary: 11814814.0, Guaranteed Years Remaining: 1, Marketability: 49.5, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 67.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 40588419.5, Guaranteed Remaining Salary: 21901680.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 65.3, Term Utility: 85.0, Valuation Available?: false, Discounted Remaining Salary: 9428571.0, Guaranteed Remaining Salary: 9428571.0, Guaranteed Years Remaining: 1, Marketability: 55.4, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 70.7, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 16150000, Guaranteed Remaining Salary: 8500000, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Zach Collins, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 67.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 15200000, Guaranteed Remaining Salary: 8000000, Guaranteed Years Remaining: 1, Marketability: 74.1, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 14776214.4, Guaranteed Remaining Salary: 6889320.0, Guaranteed Years Remaining: 1, Marketability: 42.0, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 62.7, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 12541214.7, Guaranteed Remaining Salary: 5715360.0, Guaranteed Years Remaining: 1, Marketability: 74.0, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 81.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 17661055.2, Guaranteed Remaining Salary: 11673960.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Noa Essengue, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 65.3, Term Utility: 85.0, Valuation Available?: false, Discounted Remaining Salary: 19888586.1, Guaranteed Remaining Salary: 10179240.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Dailyn Swain, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 65.3, Term Utility: 85.0, Valuation Available?: false, Discounted Remaining Salary: 2406205.0, Guaranteed Remaining Salary: 2406205.0, Guaranteed Years Remaining: 1, Marketability: 58.4, Name: Leonard Miller, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 67.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Tobe Awaka, Player Id: b6de16f5-e30b-4dd7-ba5e-6f01560008a0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Jaylin Sellers, Player Id: 31830cff-8f28-4a2e-944d-688068898a33, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0, Valuation Available?: false
Salary Below 40
0
Useful Mid Sized Contracts
13
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: 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.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
69.2

Contract Optionality scores future team control across 16 active contracts, weighted by future salary within each contract and discounted remaining salary across the roster.

Inputs
Active Contract Count
16
Current Season
2026-27
Discounted Remaining Salary
361726936.5
Supporting values
Expiring Contract Count
5
Least Optional
Expiring?: false, Name: Patrick Williams, Player Id: 9bcff70e-5557-4c19-9015-551d51b22290, Salary Weight: 0.1, Score: 35.0, Expiring?: true, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Salary Weight: 0.0, Score: 50.0, Expiring?: true, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Salary Weight: 0.1, Score: 100.0, Expiring?: false, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Salary Weight: 0.0, Score: 100.0
Players
Discounted Remaining Salary: 67500000, Expiring?: false, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, 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: 41817500, Expiring?: false, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 22575000, Score: 100.0, Season: 2027-28, Status: team_option, 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: 11814814.0, Expiring?: true, Name: Isaac Okoro, Player Id: 036e9c97-a0be-4a2f-a286-110231430b04, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 40588419.5, Expiring?: false, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Salary Weight: 0.1, Score: 85.2, Seasons: Guaranteed Pct: —, Salary: 11217960, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 11752320, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 14866685, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 9428571.0, Expiring?: true, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 16150000, Expiring?: false, Name: Zach Collins, Player Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8500000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 15200000, Expiring?: false, Name: Tre Jones, Player Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8000000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 14776214.4, Expiring?: false, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 8763216, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 12541214.7, Expiring?: false, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 7584283, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 17661055.2, Expiring?: false, Name: Noa Essengue, Player Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Salary Weight: 0.0, Score: 79.0, Seasons: Guaranteed Pct: —, Salary: 5972760, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 8230464, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 19888586.1, Expiring?: false, Name: Dailyn Swain, Player Id: 286e120a-0cf1-4e70-a28f-8d3e40fbd719, Salary Weight: 0.1, Score: 86.3, Seasons: Guaranteed Pct: —, Salary: 5213760, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 5461920, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8373123, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 2406205.0, Expiring?: true, Name: Leonard Miller, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Tobe Awaka, Player Id: b6de16f5-e30b-4dd7-ba5e-6f01560008a0, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Jaylin Sellers, Player Id: 31830cff-8f28-4a2e-944d-688068898a33, Salary Weight: 0.0, Score: 50.0, Seasons:
Cap Flexibility
15% overall weight · starting 90.6
90.6

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 63.72677818181818.

Current Cap Position
20% pillar weight
63.7

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

Inputs
Salary Cap
165000000
Supporting values
Cap Room
3074592
Financial Zone
below_cap
First Apron Cushion
47074592
Second Apron Cushion
60074592
Second Apron Excess
0
Tax Cushion
39074592
Tax Apron Exposure
30% pillar weight
100.0

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

Inputs
Financial Zone
below_cap
Projected Tax Bill
0
Salary Cap
165000000
Tax Bill Ratio
0.0
Supporting values
First Apron Cushion
47074592
Repeater
Source: default, Value: false
Second Apron Cushion
60074592
Tax Cushion
39074592
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: 0.5, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 86504200, 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: 43000000, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
89.4

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
2026-07-29
Largest Usable Signing Mechanism
Amount: 9425000, Description: Available to under-cap / room teams, Hard Cap Amount: —, Max Years: 2, Name: Room Exception, Remaining: 9425000, Triggers Hard Cap: false, Type: room, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
85.0
Signing Tools
69.8
Trade Exception Capacity
100.0
Trade Tools
100.0
Asset Management
30% overall weight · starting 73.9
73.9

Asset Management applies the full 35/20/20/25 composition; Asset Optionality is strongest at 94.4, while Asset Exchange Value is weakest at 50.0.

Draft Capital Value
35% pillar weight
79.3

Draft Capital Value percentiles 410.1565494323422 total DAV across 19 controlled assets against the frozen league inventory.

Inputs
Asset Count
19
Benchmark
113.7, 149.5, 150.4, 156.8, 184.6, 206.1, 217.2, 219.4, 226.9, 250.0, 263.1, 266.9, 303.3, 322.2, 326.9, 350.8, 352.4, 353.9, 367.8, 377.4, 382.8, 397.2, 405.0, 410.2, 472.3, 480.6, 488.4, 559.5, 585.0, 695.8
Total Dav
410.2
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 65.0, Incoming Rollover From: , Inventory Dav: 65.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 93644841-3bd7-4c8c-8a9c-a541f2e700db, Pick Id: 3eaf6042-a8b5-4008-99eb-8feab39ddfe6, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, 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: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: 9eacd06f-3c2a-495c-b8cc-a05ba0ce3cb0, Pick Id: a475f2a5-6184-40c4-9624-6b5636f014ad, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 54.8, Incoming Rollover From: , Inventory Dav: 54.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 2742c064-87d7-4162-b9cc-536bac53631b, Pick Id: 284f6bf4-a571-4500-9d4c-2eb7d7e7ac22, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: 11.2, Dav: 2.3, Incoming Rollover From: , Inventory Dav: 13.5, Inventory Std Error: 0.0, Inventory Variance: 4.3, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: 6592078907261500019, 1257951669450011962, 1530459282307308821, Std Error: 0.0, Swap Group Id: 8d75e0ea-fbbd-4e20-b73e-5749f4517b8f, Swap Note: CHI most favorable of CHI/IND/PHX; IND middle; NYK least [CHI-IND 6/24/2026; IND-NYK 7/7/2023], Variance: 7.2, Year: 2028, Baseline Dav: —, Dav: 47.3, Incoming Rollover From: , Inventory Dav: 47.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: c0495b19-5fd3-445a-84af-8b554e6d1fe2, Pick Id: 293848ec-4bde-4986-a587-aacf15d285f2, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: 0.0, Dav: 5.7, Incoming Rollover From: , Inventory Dav: 5.7, Inventory Std Error: 0.0, Inventory Variance: 4.0, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 2, Seed: 8014164490469138311, 8473937324669884798, 7694903528136196935, Std Error: 0.0, Swap Group Id: ebe6bf9b-05b4-440f-969c-449163b09999, Swap Note: DET two most favorable of DET/MIL/NYK; CHI least [via SAC to CHI 2/1/2026], Variance: 4.0, Year: 2029, Baseline Dav: —, Dav: 9.7, Incoming Rollover From: , Inventory Dav: 9.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 4d19ae5f-1a51-4e75-8d96-be383391ac30, Pick Id: b539b42a-b1b7-4413-9783-8bb9b00a6616, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 41.8, Incoming Rollover From: , Inventory Dav: 41.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 097adc95-64e0-4827-a737-c700dc5cd076, Pick Id: dba83fee-5e2e-4cc9-af83-321b903018c1, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: 8.5, Dav: 1.7, Incoming Rollover From: , Inventory Dav: 10.3, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 00b913c9-b37c-4608-bea9-b948bdeef391, Swap Note: CHI right to swap for IND [CHI-IND 6/24/2026], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 37.6, Incoming Rollover From: , Inventory Dav: 37.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 7811edba-5f05-4f71-85f6-87cc59cf2a84, Pick Id: 40955042-50dc-40e2-a1b9-b55ab997680e, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: 0.0, Dav: 8.7, Incoming Rollover From: , Inventory Dav: 8.7, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: 13b9f5a9-deda-4e5c-acb7-3b9d34e400db, Swap Note: CHI more favorable of MIN/GSW; DET less [CHI-MIN 2/5/2026], Variance: 0.0, Year: 2031, Baseline Dav: —, Dav: 7.7, Incoming Rollover From: , Inventory Dav: 7.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 8b8a8908-b1da-4edb-a54e-c3b0ca9b4c11, Pick Id: c80ba62e-5712-48a5-9463-5b80c08e98ae, Provisional?: false, Rank: —, Round: 2, 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: 7.0, Incoming Rollover From: , Inventory Dav: 7.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 28ffd371-6628-47c9-9a8e-426dd34e6d23, Part Id: e65b56a6-9018-4b25-b830-f6ae34522c97, Pick Id: 2ac34d0e-5cf8-4eca-a127-c619d6eea843, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 34.1, Incoming Rollover From: , Inventory Dav: 34.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 5ae1bfba-364b-441b-8fe1-3bd2c2cc0f01, Pick Id: a4a90091-d99f-4c60-a098-e22b61daafea, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: 0.0, Dav: 8.2, Incoming Rollover From: , Inventory Dav: 8.2, 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: 1, Round: 2, Seed: —, Std Error: 0.0, Swap Group Id: f9714c8b-b217-4653-8080-9f1c5d761324, Swap Note: CHI more favorable of HOU/PHX; PHX less [7-team 7/6/2025; CHI-MIN 2/5/2026], Variance: 0.0, Year: 2032, Baseline Dav: —, Dav: 7.0, Incoming Rollover From: , Inventory Dav: 7.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: b2305ba0-8a6a-458c-b86c-b954bbd1297a, Pick Id: 46e7607a-91d5-4ad1-99a4-d87768ee7efa, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 31.1, Incoming Rollover From: , Inventory Dav: 31.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: a8f8f688-7055-4b8b-8372-c27eeb690769, Pick Id: 03cc373a-a14d-4ca7-ab83-0c782d2ea41a, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 6.3, Incoming Rollover From: , Inventory Dav: 6.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 570c6806-2ad8-4620-b04a-61556f86ce09, Pick Id: 64fe15bc-8ec2-48b1-8538-01e9c2cd39e0, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
1ab2b119-5443-4a23-bfc0-4a4807745bba: 7.2, 28ffd371-6628-47c9-9a8e-426dd34e6d23: 7.0, 5248ccc2-c559-4756-bcee-fc02e89220bd: 7.2, D4394731-374d-4b39-acbb-17bceffe362d: 342.3, Swap Pool: 46.4
By Year
2027: 72.2, 2028: 68.2, 2029: 62.7, 2030: 52.1, 2031: 68.1, 2032: 49.3, 2033: 37.5
First Round Dav
311.7
Second Round Dav
98.4
Swap Dav
26.7
Pick Quality
20% pillar weight
74.0

Pick Quality combines frozen-league percentiles for the best asset and top three with 2.3499999999999996 Premium Asset Units.

Inputs
Best Asset Raw
65.0
Premium Asset Units
2.3
Top Three Raw
58.4
Supporting values
Best Asset
Baseline Dav: —, Dav: 65.0, Incoming Rollover From: , Inventory Dav: 65.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 93644841-3bd7-4c8c-8a9c-a541f2e700db, Pick Id: 3eaf6042-a8b5-4008-99eb-8feab39ddfe6, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027
Best Asset Quality
72.4
Premium Asset Inventory
80.3
Top Three Assets
Baseline Dav: —, Dav: 65.0, Incoming Rollover From: , Inventory Dav: 65.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 93644841-3bd7-4c8c-8a9c-a541f2e700db, Pick Id: 3eaf6042-a8b5-4008-99eb-8feab39ddfe6, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 54.8, Incoming Rollover From: , Inventory Dav: 54.8, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 2742c064-87d7-4162-b9cc-536bac53631b, Pick Id: 284f6bf4-a571-4500-9d4c-2eb7d7e7ac22, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 47.3, Incoming Rollover From: , Inventory Dav: 47.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: c0495b19-5fd3-445a-84af-8b554e6d1fe2, Pick Id: 293848ec-4bde-4986-a587-aacf15d285f2, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
72.4
Asset Optionality
20% pillar weight
94.4

Asset Optionality combines 4 immediately tradable firsts, 7 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
7
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 2d1da5e6-35f3-45aa-a954-ef7226b1ef02, Kind: owed, Pick Id: 70de6562-a1d7-47cf-b5e2-8c95e518010a, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Owed First Years: , Owed Second Years: 2027, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity
4
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: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 93644841-3bd7-4c8c-8a9c-a541f2e700db, Pick Id: 3eaf6042-a8b5-4008-99eb-8feab39ddfe6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: c0495b19-5fd3-445a-84af-8b554e6d1fe2, Pick Id: 293848ec-4bde-4986-a587-aacf15d285f2, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 7811edba-5f05-4f71-85f6-87cc59cf2a84, Pick Id: 40955042-50dc-40e2-a1b9-b55ab997680e, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: a8f8f688-7055-4b8b-8372-c27eeb690769, Pick Id: 03cc373a-a14d-4ca7-ab83-0c782d2ea41a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 93644841-3bd7-4c8c-8a9c-a541f2e700db, Pick Id: 3eaf6042-a8b5-4008-99eb-8feab39ddfe6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 2742c064-87d7-4162-b9cc-536bac53631b, Pick Id: 284f6bf4-a571-4500-9d4c-2eb7d7e7ac22, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: c0495b19-5fd3-445a-84af-8b554e6d1fe2, Pick Id: 293848ec-4bde-4986-a587-aacf15d285f2, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 097adc95-64e0-4827-a737-c700dc5cd076, Pick Id: dba83fee-5e2e-4cc9-af83-321b903018c1, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2030, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 7811edba-5f05-4f71-85f6-87cc59cf2a84, Pick Id: 40955042-50dc-40e2-a1b9-b55ab997680e, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: 5ae1bfba-364b-441b-8fe1-3bd2c2cc0f01, Pick Id: a4a90091-d99f-4c60-a098-e22b61daafea, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2032, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Part Id: a8f8f688-7055-4b8b-8372-c27eeb690769, Pick Id: 03cc373a-a14d-4ca7-ab83-0c782d2ea41a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: d4394731-374d-4b39-acbb-17bceffe362d, Year: 2033, Capacity: 4, Conditional: , Frozen: , Partial Rights: , Reserved Years: 2028, 2030, 2032, Swap Rights: , Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 7, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, 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: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2032: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2028, 2029, 2030, 2031, 2032, 2033
Encumbrance Control
97.0
Tradable First Capacity
90.0
Asset Exchange Value
25% pillar weight
50.0

Asset Exchange Value is neutral because the scenario contains no qualifying transactions.

Inputs
Transaction Count
0
Supporting values
Transactions
Timeline Alignment
20% overall weight · starting 71.1
71.1

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

Core Age Fit
30% pillar weight
73.5

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

Inputs
Mandate
rebuilding
Supporting values
Ideal Core Age
Max: 25, Min: 19
Penalty Above
14
Penalty Below
4
Players
Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Score: 0.0, Age: 23, Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Score: 100.0, Age: 21, Core Weight: 0.2, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Score: 100.0, Age: 27, Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Score: 72.0, Age: 20, Core Weight: 0.1, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Score: 100.0, Age: 26, Core Weight: 0.1, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Score: 86.0
Prime Window Alignment
25% pillar weight
60.3

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
rebuilding
Prime Midpoint
27.5
Supporting values
Core Synchronization
38.6
Players
Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Prime Timing Offset: -5.5, Window Timing Score: 0.0, Age: 23, Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Prime Timing Offset: 4.5, Window Timing Score: 100.0, Age: 21, Core Weight: 0.2, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Prime Timing Offset: 6.5, Window Timing Score: 100.0, Age: 27, Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Prime Timing Offset: 0.5, Window Timing Score: 70.0, Age: 20, Core Weight: 0.1, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Prime Timing Offset: 7.5, Window Timing Score: 92.5, Age: 26, Core Weight: 0.1, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Prime Timing Offset: 1.5, Window Timing Score: 85.0
Prime Offset Range
Max: 7.0, Min: 2.5
Prime Timing Spread
4.6
Window Timing
72.0
Core Continuity
25% pillar weight
55.7

Core Continuity measures franchise control through the 5-season mandate window.

Inputs
Continuity Horizon
5
Mandate
rebuilding
Supporting values
Overall Core Control
56.5
Players
Age Fit Score: 0.0, Continuity Score: 44.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 21500000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 21500000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 22575000, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 22575000, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: early, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, early Bird rights (contract expired), Salary: —, Season: 2028-29, 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 2028-29; no rights beyond it, Salary: —, Season: 2029-30, 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 2028-29; no rights beyond it, Salary: —, Season: 2030-31, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 65.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2028-29, 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: 2029-30, 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 2029-30; no rights beyond it, Salary: —, Season: 2030-31, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 54.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5715360, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5715360, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7584283, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 7584283, 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, 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: 2030-31, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 72.0, Continuity Score: 45.0, Core Importance Value: 0.7, 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: full, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, full Bird rights (contract expired), Salary: —, Season: 2028-29, 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 2028-29; no rights beyond it, Salary: —, Season: 2029-30, 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 2028-29; no rights beyond it, Salary: —, Season: 2030-31, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.2, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 93.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 10683720, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 10683720, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11217960, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 11217960, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 11752320, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 11752320, Season: 2028-29, Source: contract, Status: team_option, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 14866685, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 14866685, Season: 2029-30, 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: 2030-31, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 86.0, Continuity Score: 25.0, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9428571, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 9428571, 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, 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: 2030-31, Source: none, Status: none, Team Controlled: false, Original Core Weight: 0.1, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1
Top End Control
54.0
Fallback: Control status for 2028-29 uses the documented RFA estimate.
Fallback: Control status for 2030-31 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
rebuilding
Rotation Minutes
240
Supporting values
Developmental Role Distribution
100.0
Established Veteran Count
2
Meaningful Young Role Count
7
Targets
Veteran Count: Max: 4, Min: 2, Young Minute Share: Max: 0.7, Min: 0.4, Young Roles: Max: 8, Min: 4
Veteran Infrastructure
100.0
Young Minute Share
0.6
Young Player Opportunity
100.0
Young Rotation Minutes
136
View final roster

See the Chicago Bulls cap sheet this grade was calculated from.

Think you can do better?

Build your own moves for the Chicago Bulls and see how your front office grades out.

Grade your own scenario