Chicago Bulls

Scenario 1 — GM Grade

Share on X
C

AVC GM Grade

74/100

Rebuilding mandate

Front-office assessment

Against the Rebuilding mandate, competitive strength is the clearest gain, while timeline alignment is the main cost. A plausibility concern also limits confidence in the result.

What the mandate rewards

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

Positive takeaways

  • Competitive Strength: The roster projects to provide more immediate on-court strength.
  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Contract Health: The contract structure is healthier and carries less value risk.

Areas for improvement

  • Timeline Alignment: The roster is less aligned with the mandate's competitive window.
  • Roster Construction: The roster is less complete or balanced than the inherited group.
  • Improve transaction realism so the scenario is supportable against the frozen market evidence.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

2 material concerns

  • Trade

    25f149ed-4db7-4505-855a-0477b1753bf2

    Unlikely
    Teams
    Not saved for this finding
    Assets
    Not saved for this finding
    Principal reason
    Not saved for this finding

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

  • Trade

    e7bae58c-20a1-4fe3-952f-ad06f7d47009

    Unlikely
    Teams
    Not saved for this finding
    Assets
    Not saved for this finding
    Principal reason
    Not saved for this finding

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

Pillar scores

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

Competitive Strength
Improved · Δ +15.3
34.6

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Star Power. Competitive Strength moved +15.3 points from the inherited state.

Roster Construction
Declined · Δ -2.5
64.2

The roster is less complete or balanced than the inherited group. The clearest supporting decline is Skill Coverage. Roster Construction moved -2.5 points from the inherited state.

Contract Health
Improved · Δ +1.4
71.3

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Contract Optionality. Contract Health moved +1.4 points from the inherited state.

Cap Flexibility
Declined · Δ -0.9
89.7

The team has less financial and transaction flexibility. The clearest supporting decline is Current Cap Position. Cap Flexibility moved -0.9 points from the inherited state.

Asset Management
Improved · Δ +12.9
86.8

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Asset Exchange Value. Asset Management moved +12.9 points from the inherited state. Relevant recorded context: Trade with MEM: sent Tre Jones (MEM); received 2029 Rnd 2 (MEM) and 2029 Rnd 2 (MEM). Trade with NOP: sent Patrick Williams (NOP) and Zach Collins (NOP); received Jordan Poole (NOP) and 2032 Rnd 2 (NOP).

Timeline Alignment
Declined · Δ -5.8
64.7

The roster is less aligned with the mandate's competitive window. The clearest supporting decline is Prime Window Alignment. Timeline Alignment moved -5.8 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
71.3
Base score
74.5
Plausibility penalty
0.0
Final score
74.5

Pillar and metric calculations

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

Competitive Strength
5% overall weight · starting 19.3
34.6

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 41.29259133076491, while Two-Way Balance is weakest at 29.88623593505688.

Star Power
30% pillar weight
41.3

The top three Star Power contributions come from Ty Jerome, Norman Powell, Jalen Smith.

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
10
Raw
2.4
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 3.3, Assigned Minutes: 31, Contribution: 3.3, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.5, Assigned Minutes: 33, 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: 19, Contribution: 0.9, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Role Factor: 0.6
Starting Five
25% pillar weight
31.5

Starting Five Quality combines equal contributions from Nicolas Claxton, Matas Buzelis, Norman Powell, Ty Jerome, 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
2.3
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: -0.8, Assigned Minutes: 29, 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: 30, 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: 33, Contribution: 1.5, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.3, Assigned Minutes: 31, Contribution: 3.3, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.5, Assigned Minutes: 31, 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
32.8

Rotation Quality averages fatigue-adjusted impact across 10 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
-0.2
Supporting values
Contributions
Adjusted Epm: 1.5, Assigned Minutes: 19, Contribution: 28.2, Effective Minutes: 19.0, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Adjusted Epm: -0.7, Assigned Minutes: 18, Contribution: -13.1, Effective Minutes: 18.0, Name: Leonard Miller, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 29, Contribution: -23.2, Effective Minutes: 29.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Epm: -5.1, Assigned Minutes: 17, Contribution: -87.4, Effective Minutes: 17.0, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Replacement?: false, Adjusted Epm: -2.7, Assigned Minutes: 15, Contribution: -41.1, Effective Minutes: 15.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Replacement?: false, Adjusted Epm: -0.2, Assigned Minutes: 30, Contribution: -6.3, Effective Minutes: 30.0, Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 33, Contribution: 50.8, Effective Minutes: 33.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Epm: -0.0, Assigned Minutes: 17, Contribution: -0.8, Effective Minutes: 17.0, Name: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Replacement?: false, Adjusted Epm: 3.3, Assigned Minutes: 31, Contribution: 101.7, Effective Minutes: 31.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 31, Contribution: -46.5, Effective Minutes: 31.0, Name: Caleb Wilson, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Replacement?: false
Fallback: Caleb Wilson's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
29.9

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
0.3
Supporting values
Contributions
Adjusted Depm: 0.2, Adjusted Oepm: 1.3, Assigned Minutes: 19, Defensive Contribution: 3.8, Effective Minutes: 19.0, Name: Jalen Smith, Offensive Contribution: 24.3, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: -0.1, Assigned Minutes: 18, Defensive Contribution: -10.9, Effective Minutes: 18.0, Name: Leonard Miller, Offensive Contribution: -2.4, Player Id: 271f5baf-7656-4a78-9fed-554183f03403, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: -0.5, Assigned Minutes: 29, Defensive Contribution: -8.7, Effective Minutes: 29.0, Name: Nicolas Claxton, Offensive Contribution: -14.5, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -4.4, Assigned Minutes: 17, Defensive Contribution: -13.0, Effective Minutes: 17.0, Name: Rob Dillingham, Offensive Contribution: -74.2, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Replacement?: false, Adjusted Depm: -2.1, Adjusted Oepm: -0.6, Assigned Minutes: 15, Defensive Contribution: -31.6, Effective Minutes: 15.0, Name: Jordan Poole, Offensive Contribution: -9.7, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -0.1, Assigned Minutes: 30, Defensive Contribution: -2.1, Effective Minutes: 30.0, Name: Matas Buzelis, Offensive Contribution: -4.2, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: 1.9, Assigned Minutes: 33, Defensive Contribution: -11.5, Effective Minutes: 33.0, Name: Norman Powell, Offensive Contribution: 62.4, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: 0.1, Assigned Minutes: 17, Defensive Contribution: -2.5, Effective Minutes: 17.0, Name: Santi Aldama, Offensive Contribution: 1.5, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 3.8, Assigned Minutes: 31, Defensive Contribution: -14.8, Effective Minutes: 31.0, Name: Ty Jerome, Offensive Contribution: 116.5, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 31, Defensive Contribution: -23.3, Effective Minutes: 31.0, Name: Caleb Wilson, Offensive Contribution: -23.3, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Replacement?: false
Defensive Strength
23.7
Offensive Strength
44.3
Fallback: Caleb Wilson's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
15% overall weight · starting 66.7
64.2

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 13.073654941385934.

Roster Completeness
15% pillar weight
100.0

Roster Completeness scores 15 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
15
Two Way Count
2
Supporting values
Standard Roster Score
100.0
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: 2.4, Pf: 1.8, Pg: 2.6, Sf: 1.9, Sg: 3.0
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
13.1

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

Inputs
Average Skill Score
18.7
Ranked Player Indexes
Defense: 55.9, 49.5, 48.3, 47.4, Playmaking: 80.6, 74.1, Rebounding: 91.7, 79.6, 78.7, Rim Protection: 81.6, 81.4, Shooting: 73.5, 71.6, 71.5, 62.1, 55.1
Team Raw Scores
Defense: 51.2, Playmaking: 78.3, Rebounding: 85.5, Rim Protection: 81.5, Shooting: 69.1
Weakest Skill Score
0.0
Supporting values
Defense
0.0
Playmaking
16.2
Rebounding
31.0
Rim Protection
20.7
Shooting
25.5
Functional Depth
25% pillar weight
78.5

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

Inputs
Position Depth
Average Score: 92.9, Scores: C: 99.6, Pf: 97.1, Pg: 93.1, Sf: 93.9, Sg: 80.9, Units: C: 3.0, Pf: 3.3, Pg: 3.7, Sf: 3.6, Sg: 4.6, Weakest Score: 80.9
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.4, Playmaking: 0.4, Rebounding: 0.4, Rim Protection: 0.3, Shooting: 0.3
Skill Redundancy
Average Score: 79.3, Qualified Index Threshold: 60.0, Scores: Defense: 0.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 96.4, Units: Defense: 0.0, Playmaking: 4.7, Rebounding: 5.7, Rim Protection: 4.0, Shooting: 3.6, Weakest Score: 0.0
Supporting values
Position Depth
89.3
Skill Concentration
100.0
Skill Redundancy
55.5
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
71.3

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.64647438123374, while Contract Value is weakest at 50.2865927953283.

Contract Value
35% pillar weight
50.3

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

Inputs
Active Contract Count
17
Discounted Remaining Salary
288243544.0
Supporting values
Best Contracts
Name: Matas Buzelis, Player Id: c486e0b1-9389-41ea-8cd6-a2bf6bff8316, Salary Weight: 0.0, Score: 74.0, Name: Aaron Holiday, Player Id: 305c34bf-9893-4919-9da4-da6e1c542f1b, Salary Weight: 0.0, Score: 61.8, 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, Discounted Remaining Salary: 34044642.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Projected Deficit: 7464291, Projected Surplus: 0, Salary Weight: 0.1, Score: 39.0, Seasons: Adjusted Expected: 26580351, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9163672, Salary: 34044642, Score: 39.0, Season: 2026-27, Surplus: -7464291, 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, Discounted Remaining Salary: 32313381.7, Name: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Projected Deficit: 1459168, Projected Surplus: 0, Salary Weight: 0.1, Score: 47.8, Seasons: Adjusted Expected: 16043044, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 13793714, Salary: 17007043, Score: 47.2, Season: 2026-27, Surplus: -963999, Valuation Method: expected_salary, Adjusted Expected: 16511874, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 15173085, Salary: 17007043, Score: 48.5, Season: 2027-28, Surplus: -495169, 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: 17913240.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, 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: 9220050, 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: 9659100, 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?: 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: 0.1, 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, 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: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Aaron Holiday, Player Id: 305c34bf-9893-4919-9da4-da6e1c542f1b, Projected Deficit: 0, Projected Surplus: 754448, Salary Weight: 0.0, Score: 61.8, Seasons: Adjusted Expected: 3206581, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 4966958, Salary: 2452133, Score: 61.8, Season: 2026-27, Surplus: 754448, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Projected Deficit: 0, Projected Surplus: 88349, Salary Weight: 0.0, Score: 51.7, Seasons: Adjusted Expected: 2540482, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 2746630, Salary: 2452133, Score: 51.7, Season: 2026-27, Surplus: 88349, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Projected Deficit: 358483, Projected Surplus: 0, Salary Weight: 0.0, Score: 42.7, Seasons: Adjusted Expected: 2093650, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 1257191, Salary: 2452133, Score: 42.7, Season: 2026-27, Surplus: -358483, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, 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
15120893
Total Projected Surplus
25410987
Worst Contracts
Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Salary Weight: 0.1, Score: 39.0, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Salary Weight: 0.1, Score: 42.0, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Salary Weight: 0.0, Score: 42.7
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
99.6

Long-Term Risk measures 992631.0 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs
Active Contract Count
17
Evaluated Seasons
2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden
0.0
Projected Cap Denominator
842341500
Supporting values
At Risk Dollars
992631.0
Players
Contract Classifications: , Exposure: 0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 992631.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Projected Overpayment: 992631, Score: —, Seasons: Adjusted Expected: 19950553, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 992631.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 992631, Salary: 20943184, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: 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, Exposure: 0.0, Name: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Projected Overpayment: 495169, Score: —, Seasons: Adjusted Expected: 16511874, 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: 495169, Salary: 17007043, Score: —, Season: 2027-28, 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: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, 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: 9659100, 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?: 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: 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: Aaron Holiday, Player Id: 305c34bf-9893-4919-9da4-da6e1c542f1b, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, 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: 992631.0, Season: 2027-28
Seasons
2027-28: 992631.0, 2028-29: 0, 2029-30: 0, 2030-31: 0
Top Exposure Players
Exposure: 992631.0, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Projected Overpayment: 992631
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
64.3

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

Inputs
Active Contract Count
17
Current Season
2026-27
Discounted Remaining Salary
288243544.0
Guaranteed Remaining Salary
212571099.0
Low Mobility Exposure
58.5
Salary Cap
165000000
Weighted Mobility Average
66.8
Supporting values
Least Movable
Marketability: 42.7, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 58.1, Term Utility: 100.0, Marketability: 39.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Restriction Modifier: 1.0, Salary Utility: 80.0, Salary Weight: 0.1, Score: 58.4, Term Utility: 100.0, Marketability: 50.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.1, Score: 58.7, Term Utility: 85.0
Most Movable
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, Marketability: 55.4, Name: Jalen Smith, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 70.7, Term Utility: 100.0
Players
Discounted Remaining Salary: 34044642.0, Guaranteed Remaining Salary: 34044642.0, Guaranteed Years Remaining: 1, Marketability: 39.0, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 80.0, Salary Weight: 0.1, Score: 58.4, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 41996592.6, Guaranteed Remaining Salary: 44090911.0, Guaranteed Years Remaining: 2, Marketability: 46.3, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 65.6, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 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: 32313381.7, Guaranteed Remaining Salary: 17007043.0, Guaranteed Years Remaining: 1, Marketability: 47.8, Name: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 68.7, Term Utility: 100.0, 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: 17913240.0, Guaranteed Remaining Salary: 18879150.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.1, Score: 58.7, Term Utility: 85.0, Valuation Available?: false, 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: 0.1, 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: 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: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 61.8, Name: Aaron Holiday, Player Id: 305c34bf-9893-4919-9da4-da6e1c542f1b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 69.6, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 51.7, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 63.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 42.7, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 58.1, Term Utility: 100.0, Valuation Available?: true, 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
10
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: 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: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
73.2

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

Inputs
Active Contract Count
17
Current Season
2026-27
Discounted Remaining Salary
288243544.0
Supporting values
Expiring Contract Count
9
Least Optional
Expiring?: false, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Salary Weight: 0.1, Score: 20.0, 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: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Salary Weight: 0.1, Score: 100.0, 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
Players
Discounted Remaining Salary: 34044642.0, Expiring?: true, Name: Jordan Poole, Player Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 41996592.6, Expiring?: false, Name: Nicolas Claxton, Player Id: 76e5f343-2a63-4eab-aeae-85fd7744dd79, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 20943184, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 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: 32313381.7, Expiring?: false, Name: Santi Aldama, Player Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 17007043, Score: 100.0, Season: 2027-28, Status: team_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: 17913240.0, Expiring?: false, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 9659100, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 14776214.4, Expiring?: false, Name: Rob Dillingham, Player Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Salary Weight: 0.1, 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: 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: 2452133.0, Expiring?: true, Name: Aaron Holiday, Player Id: 305c34bf-9893-4919-9da4-da6e1c542f1b, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Bismack Biyombo, Player Id: 44e3f5b7-ef69-433c-aaae-bec43706657e, Salary Weight: 0.0, Score: 50.0, Seasons: , 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
89.7

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 60.78504.

Current Cap Position
20% pillar weight
60.8

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
647658
Financial Zone
below_cap
First Apron Cushion
44647658
Second Apron Cushion
57647658
Second Apron Excess
0
Tax Cushion
36647658
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
44647658
Repeater
Source: default, Value: false
Second Apron Cushion
57647658
Tax Cushion
36647658
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: 0.3, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 47190540, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, 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: 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
87.7

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
67.5
Signing Tools
69.8
Trade Exception Capacity
100.0
Trade Tools
100.0
Asset Management
30% overall weight · starting 73.9
86.8

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Asset Optionality is strongest at 99.4, while Pick Quality is weakest at 75.18103448275862.

Draft Capital Value
47% pillar weight
86.3

Draft Capital Value percentiles 480.8524880269057 total DAV across 24 controlled assets against the frozen league inventory.

Inputs
Asset Count
24
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
480.9
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: 39.7, Incoming Rollover From: , Inventory Dav: 39.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 6199e416-8138-485b-b6db-d34904e43f3e, Pick Id: 25390b98-c18c-4dd7-ad7d-8e5110e23fc1, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, 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: 8.1, Incoming Rollover From: , Inventory Dav: 8.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 117ed192-c060-4e5d-945e-4f98f5e268e7, Pick Id: c6e4ab31-7c19-4b9f-937b-b651bebd4c96, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, 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: 9.0, Incoming Rollover From: , Inventory Dav: 9.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: b70f81dc-db00-4f9e-9c03-b454c02c283c, Part Id: 8c70b9e0-06db-4155-99de-96955b802f7d, Pick Id: 51f8fc77-7d31-45c0-b6d3-b1af53f6c773, 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: 6.9, Incoming Rollover From: , Inventory Dav: 6.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: 1064c796-b8bc-4cf2-9435-7739c16daf4a, Pick Id: db6b3a2a-537c-4aed-887f-70bdea17a4df, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, 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: 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e, Part Id: 20602e17-8bb8-4825-ae6a-12542f69dcbf, Pick Id: e6c21fa4-c3e1-46b4-b93e-c6244ab87aef, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, 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, 727b0a5c-b47f-43a5-bfaa-0b6a493eae0e: 7.0, 852a6641-f09e-4686-99c5-26974ee50abf: 47.7, 9ef3c54b-7735-4b79-9054-a7a2af819f9c: 6.9, B70f81dc-db00-4f9e-9c03-b454c02c283c: 9.0, D4394731-374d-4b39-acbb-17bceffe362d: 342.3, Swap Pool: 46.4
By Year
2027: 72.2, 2028: 68.2, 2029: 119.5, 2030: 52.1, 2031: 68.1, 2032: 63.2, 2033: 37.5
First Round Dav
351.4
Second Round Dav
129.5
Swap Dav
26.7
Pick Quality
27% pillar weight
75.2

Pick Quality combines frozen-league percentiles for the best asset and top three with 2.7499999999999996 Premium Asset Units.

Inputs
Best Asset Raw
65.0
Premium Asset Units
2.7
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
86.3
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
27% pillar weight
99.4

Asset Optionality combines 5 immediately tradable firsts, 7 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
7
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 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
5
Supporting values
Calendar Flexibility
100.0
Capacity
Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 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: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 6199e416-8138-485b-b6db-d34904e43f3e, Pick Id: 25390b98-c18c-4dd7-ad7d-8e5110e23fc1, 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: 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: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 6199e416-8138-485b-b6db-d34904e43f3e, Pick Id: 25390b98-c18c-4dd7-ad7d-8e5110e23fc1, 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: 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: 5, 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: 2, 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
100.0
Asset Exchange Value
0% pillar weight
61.0

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

Inputs
Total Scale
100.0
Transaction Count
4
Supporting values
Transactions
Components: Direction: incoming, Id: part, 117ed192-c060-4e5d-945e-4f98f5e268e7, Type: draft_asset, Value: 8.1, Direction: incoming, Id: part, 8c70b9e0-06db-4155-99de-96955b802f7d, Type: draft_asset, Value: 9.0, Confidence: provisional, Direction: outgoing, Id: b10aa8d3-e27e-4883-b8cf-4e0db2b8d03d, Type: player, Value: 0.0, Id: 25f149ed-4db7-4505-855a-0477b1753bf2, Incoming Value: 17.1, Net Advantage: 17.1, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 84.2, Components: Confidence: provisional, Direction: incoming, Id: c2924c68-0c60-4bd5-babd-620e8e1f457e, Type: player, Value: 0.0, Direction: incoming, Id: part, 1064c796-b8bc-4cf2-9435-7739c16daf4a, Type: draft_asset, Value: 6.9, Confidence: provisional, Direction: outgoing, Id: 9bcff70e-5557-4c19-9015-551d51b22290, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 76dca209-1d70-44ce-a49a-49d3a4f735c8, Type: player, Value: 0.0, Id: d84d731d-0557-4d5a-8843-adc07e0776de, Incoming Value: 6.9, Net Advantage: 6.9, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 63.8, Uncapped Score: 63.8, Components: Confidence: provisional, Direction: incoming, Id: cefe36fe-2b5e-46b3-9109-318efffb6940, Type: player, Value: 0.0, Direction: incoming, Id: part, 6199e416-8138-485b-b6db-d34904e43f3e, Type: draft_asset, Value: 39.7, Direction: incoming, Id: part, 20602e17-8bb8-4825-ae6a-12542f69dcbf, Type: draft_asset, Value: 7.0, Confidence: provisional, Direction: outgoing, Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Type: player, Value: 0.0, Id: e7bae58c-20a1-4fe3-952f-ad06f7d47009, Incoming Value: 46.7, Net Advantage: 46.7, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 796bcb43-15ab-4d98-a5ca-56fc620b518f, Type: player, Value: 0.0, Id: e6261817-8065-41e5-8e30-de54d39d67e0, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0
Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 70.5
64.7

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

Core Age Fit
30% pillar weight
62.9

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: 29, Core Weight: 0.2, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Score: 44.0, Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Score: 0.0, 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: 26, Core Weight: 0.1, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Score: 86.0, Age: 20, Core Weight: 0.1, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Score: 100.0
Prime Window Alignment
25% pillar weight
53.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
rebuilding
Prime Midpoint
27.5
Supporting values
Core Synchronization
39.1
Players
Age: 29, Core Weight: 0.2, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Prime Timing Offset: -1.5, Window Timing Score: 40.0, Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Prime Timing Offset: -5.5, Window Timing Score: 0.0, 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: 26, Core Weight: 0.1, Player Id: 26aa2a26-4df6-4894-80ac-1275f09d15ba, Prime Timing Offset: 1.5, Window Timing Score: 85.0, Age: 20, Core Weight: 0.1, Player Id: fe682536-b81d-47b9-b823-5f8f09e6d3db, Prime Timing Offset: 7.5, Window Timing Score: 92.5
Prime Offset Range
Max: 7.0, Min: 2.5
Prime Timing Spread
4.5
Window Timing
60.6
Core Continuity
25% pillar weight
50.1

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

Inputs
Continuity Horizon
5
Mandate
rebuilding
Supporting values
Overall Core Control
51.8
Players
Age Fit Score: 44.0, Continuity Score: 42.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9220050, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 9220050, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 9659100, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 9659100, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 2 years of service at free agency (contract expired), Salary: —, Season: 2028-29, Source: free_agency, Status: rfa_rights, Team Controlled: false, Bird Rights: —, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Free agency reached in 2028-29; no rights beyond it, Salary: —, Season: 2029-30, Source: none, Status: none, Team Controlled: false, 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: e5c21468-a269-4a88-98c9-d128d6ebc863, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, 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: 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: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 86.0, Continuity Score: 25.0, Core Importance Value: 0.7, 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, 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
Top End Control
46.2
Fallback: Control status for 2028-29 uses the documented RFA estimate.
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
4
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
0.4
Young Player Opportunity
100.0
Young Rotation Minutes
96
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