Phoenix Suns: D GM Grade (65/100)

Competitive Strength

35% overall weight · starting 40.3

47.3

Competitive Strength combines four frozen-rotation metrics; Two-Way Balance is strongest at 52.01049214247918, while Star Power is weakest at 39.656927846290934.

Star Power

30% pillar weight

39.7

The top three Star Power contributions come from Donovan Clingan, Devin Booker, Dillon Brooks.

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: 11
Raw: 2.3
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 2.6, Assigned Minutes: 31, Contribution: 2.6, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 2.5, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.8, Assigned Minutes: 31, Contribution: 0.8, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Replacement?: false, Role Factor: 1.0

Starting Five

25% pillar weight

49.3

Starting Five Quality combines equal contributions from Donovan Clingan, Miles Bridges, Devin Booker, Josh Giddey, Dillon Brooks.

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: 6.6
Replacement Value: -1.5
Role Factor Minutes: 28

Supporting values

Contributions: Adjusted Epm: 2.6, Assigned Minutes: 31, Contribution: 2.6, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.7, Assigned Minutes: 30, Contribution: 0.7, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 2.5, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.0, Assigned Minutes: 30, Contribution: 0.0, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.8, Assigned Minutes: 31, Contribution: 0.8, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Replacement?: false, Role Factor: 1.0

Rotation Quality

30% pillar weight

51.0

Rotation Quality averages fatigue-adjusted impact across 11 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: 0.8

Supporting values

Contributions: Adjusted Epm: 2.6, Assigned Minutes: 31, Contribution: 80.9, Effective Minutes: 31.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Adjusted Epm: 2.4, Assigned Minutes: 10, Contribution: 23.7, Effective Minutes: 10.0, Name: Collin Gillespie, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Replacement?: false, Adjusted Epm: 0.7, Assigned Minutes: 30, Contribution: 21.6, Effective Minutes: 30.0, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Replacement?: false, Adjusted Epm: 2.5, Assigned Minutes: 36, Contribution: 90.7, Effective Minutes: 36.0, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Replacement?: false, Adjusted Epm: -0.7, Assigned Minutes: 17, Contribution: -11.4, Effective Minutes: 17.0, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Replacement?: false, Adjusted Epm: 0.2, Assigned Minutes: 17, Contribution: 3.7, Effective Minutes: 17.0, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 30, Contribution: 0.0, Effective Minutes: 30.0, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Adjusted Epm: 0.8, Assigned Minutes: 31, Contribution: 24.8, Effective Minutes: 31.0, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Replacement?: false, Adjusted Epm: 0.1, Assigned Minutes: 7, Contribution: 0.4, Effective Minutes: 7.0, Name: Koby Brea, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, Replacement?: false, Adjusted Epm: -1.0, Assigned Minutes: 18, Contribution: -18.2, Effective Minutes: 18.0, Name: Rasheer Fleming, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Replacement?: false, Adjusted Epm: -1.3, Assigned Minutes: 13, Contribution: -17.0, Effective Minutes: 13.0, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Replacement?: false

Two Way Balance

15% pillar weight

52.0

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

Inputs

Assigned Minutes: 240
Defense Benchmark: -0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes: 240
Effective Minutes: 240.0
Offense Benchmark: -1.0, -0.9, -0.8, -0.6, -0.5, -0.4, -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: 0.1
Rotation Oepm: 0.8

Supporting values

Contributions: Adjusted Depm: 0.7, Adjusted Oepm: 1.9, Assigned Minutes: 31, Defensive Contribution: 22.3, Effective Minutes: 31.0, Name: Donovan Clingan, Offensive Contribution: 58.6, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Replacement?: false, Adjusted Depm: 0.5, Adjusted Oepm: 1.9, Assigned Minutes: 10, Defensive Contribution: 4.9, Effective Minutes: 10.0, Name: Collin Gillespie, Offensive Contribution: 18.7, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 1.3, Assigned Minutes: 30, Defensive Contribution: -18.6, Effective Minutes: 30.0, Name: Miles Bridges, Offensive Contribution: 40.2, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: 2.8, Assigned Minutes: 36, Defensive Contribution: -11.5, Effective Minutes: 36.0, Name: Devin Booker, Offensive Contribution: 102.2, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Replacement?: false, Adjusted Depm: 1.3, Adjusted Oepm: -1.9, Assigned Minutes: 17, Defensive Contribution: 21.3, Effective Minutes: 17.0, Name: Ryan Dunn, Offensive Contribution: -32.8, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Replacement?: false, Adjusted Depm: 1.7, Adjusted Oepm: -1.5, Assigned Minutes: 17, Defensive Contribution: 28.7, Effective Minutes: 17.0, Name: Oso Ighodaro, Offensive Contribution: -25.0, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: 1.1, Assigned Minutes: 30, Defensive Contribution: -31.8, Effective Minutes: 30.0, Name: Josh Giddey, Offensive Contribution: 31.5, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: 0.4, Assigned Minutes: 31, Defensive Contribution: 12.7, Effective Minutes: 31.0, Name: Dillon Brooks, Offensive Contribution: 12.1, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: 0.2, Assigned Minutes: 7, Defensive Contribution: -1.2, Effective Minutes: 7.0, Name: Koby Brea, Offensive Contribution: 1.7, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, Replacement?: false, Adjusted Depm: 0.3, Adjusted Oepm: -1.3, Assigned Minutes: 18, Defensive Contribution: 5.9, Effective Minutes: 18.0, Name: Rasheer Fleming, Offensive Contribution: -24.0, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: -0.2, Assigned Minutes: 13, Defensive Contribution: -14.0, Effective Minutes: 13.0, Name: Luke Kennard, Offensive Contribution: -3.0, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Replacement?: false
Defensive Strength: 42.1
Offensive Strength: 75.1

Roster Construction

20% overall weight · starting 79.8

86.1

Roster Construction combines four full-roster metrics; Roster Completeness is strongest at 100.0, while Skill Coverage is weakest at 66.6900776415001.

Roster Completeness

15% pillar weight

100.0

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

Inputs

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

Supporting values

Standard Roster Score: 100.0
Two Way Bonus: 5.0

Position Coverage

25% pillar weight

fallback

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: 2.7, Pf: 2.0, Pg: 3.2, Sf: 2.3, Sg: 3.2
Weakest Position Score: 100.0

Supporting values

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

Fallback: Koa Peat has no season-minutes sample, so no PF coverage credit was invented.

Skill Coverage

35% pillar weight

66.7

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

Inputs

Average Skill Score: 69.2
Ranked Player Indexes: Defense: 94.2, 87.6, 87.5, 77.3, Playmaking: 91.6, 83.6, Rebounding: 99.2, 82.2, 80.1, Rim Protection: 91.2, 83.2, Shooting: 96.3, 74.1, 65.2, 62.6, 52.5
Team Raw Scores: Defense: 88.4, Playmaking: 88.8, Rebounding: 90.3, Rim Protection: 88.8, Shooting: 75.1
Weakest Skill Score: 60.7

Supporting values

Defense: 85.3
Playmaking: 64.7
Rebounding: 72.6
Rim Protection: 60.7
Shooting: 62.8

Functional Depth

25% pillar weight

fallback

91.0

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

Inputs

Position Depth: Average Score: 87.2, Scores: C: 95.7, Pf: 92.0, Pg: 85.6, Sf: 87.7, Sg: 75.0, Units: C: 3.4, Pf: 3.8, Pg: 4.3, Sf: 4.2, Sg: 5.1, Weakest Score: 75.0
Skill Concentration: Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 97.4, Top Player Shares: Defense: 0.3, Playmaking: 0.4, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy: Average Score: 96.5, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 82.5, Units: Defense: 7.6, Playmaking: 5.2, Rebounding: 6.6, Rim Protection: 5.3, Shooting: 2.5, Weakest Score: 82.5

Supporting values

Position Depth: 83.6
Skill Concentration: 99.5
Skill Redundancy: 92.3

Fallback: Koa Peat has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Contract Health

10% overall weight · starting 62.5

65.2

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 91.87600217963855, while Contract Optionality is weakest at 51.87842440223278.

Contract Value

35% pillar weight

fallback

52.6

Contract Value compares confidence-adjusted market salary with actual salary across 18 active contracts, weighted by discounted remaining salary.

Inputs

Active Contract Count: 18
Discounted Remaining Salary: 415109631.8

Supporting values

Best Contracts: Name: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Salary Weight: 0.0, Score: 84.8, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Salary Weight: 0.0, Score: 75.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 75.0
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 111992400.8, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Projected Deficit: 18089771, Projected Surplus: 0, Salary Weight: 0.3, Score: 42.3, Seasons: Adjusted Expected: 47881570, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 41750132, Salary: 57078728, Score: 41.9, Season: 2026-27, Surplus: -9197158, Valuation Method: expected_salary, Adjusted Expected: 52122579, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 44547391, Salary: 61015192, Score: 42.7, Season: 2027-28, Surplus: -8892613, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 67500000, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Deficit: 2254206, Projected Surplus: 0, Salary Weight: 0.2, Score: 48.4, Seasons: Adjusted Expected: 23584238, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 20280792, Salary: 25000000, Score: 47.2, Season: 2026-27, Surplus: -1415762, Valuation Method: expected_salary, Adjusted Expected: 24273395, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 22308871, Salary: 25000000, Score: 48.5, Season: 2027-28, Surplus: -726605, Valuation Method: expected_salary, Adjusted Expected: 24888161, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 24539758, Salary: 25000000, Score: 49.8, Season: 2028-29, Surplus: -111839, 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: 22826087.0, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Projected Deficit: 0, Projected Surplus: 2343185, Salary Weight: 0.1, Score: 54.7, Seasons: Adjusted Expected: 25169272, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26731395, Salary: 22826087, Score: 54.7, Season: 2026-27, Surplus: 2343185, 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: 19992727.0, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Projected Deficit: 0, Projected Surplus: 6238328, Salary Weight: 0.0, Score: 61.9, Seasons: Adjusted Expected: 26231055, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 30389941, Salary: 19992727, Score: 61.9, Season: 2026-27, Surplus: 6238328, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 40371428.7, Name: Collin Gillespie, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Projected Deficit: 0, Projected Surplus: 10424780, Salary Weight: 0.1, Score: 59.1, Seasons: Adjusted Expected: 13387684, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 19625612, Salary: 10714286, Score: 60.0, Season: 2026-27, Surplus: 2673398, Valuation Method: expected_salary, Adjusted Expected: 14275950, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 21588173, Salary: 11571429, Score: 59.5, Season: 2027-28, Surplus: 2704521, Valuation Method: expected_salary, Adjusted Expected: 15005831, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 23034581, Salary: 12428571, Score: 58.6, Season: 2028-29, Surplus: 2577260, Valuation Method: expected_salary, Adjusted Expected: 15755315, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 24577898, Salary: 13285714, Score: 57.8, Season: 2029-30, Surplus: 2469601, 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: 16115188.2, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 7519920, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 9550298, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: 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: 12385760.0, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Projected Deficit: 0, Projected Surplus: 1680733, Salary Weight: 0.0, Score: 55.7, Seasons: Adjusted Expected: 7210475, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9176249, Salary: 6368000, Score: 55.8, Season: 2026-27, Surplus: 842475, Valuation Method: expected_salary, Adjusted Expected: 7524658, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9791058, Salary: 6686400, Score: 55.6, Season: 2027-28, Surplus: 838258, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 19021628.0, Name: Khaman Maluach, Player Id: 1dfcaa8a-85ec-4121-9acc-e229e5980143, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 6316680, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 6617160, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 8436880, Score: 75.0, Season: 2028-29, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Discounted Remaining Salary: 66606172.9, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Projected Deficit: 14545254, Projected Surplus: 1080829, Salary Weight: 0.2, Score: 49.7, Seasons: Adjusted Expected: 6391415, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7621587, Salary: 5864198, Score: 54.1, Season: 2026-27, Surplus: 527217, Valuation Method: expected_salary, Adjusted Expected: 6886945, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8383746, Salary: 6333333, Score: 54.0, Season: 2027-28, Surplus: 553612, Valuation Method: expected_salary, Adjusted Expected: 54257215, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8945457, Salary: 68802469, Score: 39.4, Season: 2028-29, Surplus: -14545254, 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: 3018158.0, Name: Haywood Highsmith, Player Id: 2b45957e-4f0c-4b08-9f75-5451e54fd69c, Projected Deficit: 0, Projected Surplus: 938738, Salary Weight: 0.0, Score: 61.9, Seasons: Adjusted Expected: 3956896, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 6147286, Salary: 3018158, Score: 61.9, Season: 2026-27, Surplus: 938738, 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: 12336711.7, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Projected Deficit: 316798, Projected Surplus: 263346, Salary Weight: 0.0, Score: 50.5, Seasons: Adjusted Expected: 2948760, 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: 3000000, Salary: 2926800, Score: 50.4, Season: 2026-27, Surplus: 21960, Valuation Method: expected_salary, Adjusted Expected: 3161078, 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: 3399000, Salary: 3073080, Score: 51.4, Season: 2027-28, Surplus: 87998, Valuation Method: expected_salary, Adjusted Expected: 3373228, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 3851067, Salary: 3219840, Score: 52.3, Season: 2028-29, Surplus: 153388, Valuation Method: expected_salary, Adjusted Expected: 5495013, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 4363259, Salary: 5811811, Score: 47.3, Season: 2029-30, Surplus: -316798, 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: 7307237.7, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 2784240, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5025553, Score: 75.0, Season: 2027-28, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Deficit: 0, Projected Surplus: 1512851, Salary Weight: 0.0, Score: 69.1, Seasons: Adjusted Expected: 3964984, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7494968, Salary: 2452133, Score: 69.1, Season: 2026-27, Surplus: 1512851, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Discounted Remaining Salary: 4534566.5, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Projected Deficit: 0, Projected Surplus: 2264503, Salary Weight: 0.0, Score: 66.1, Seasons: Adjusted Expected: 3428934, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 6071813, Salary: 2296271, Score: 66.5, Season: 2026-27, Surplus: 1132663, Valuation Method: expected_salary, Adjusted Expected: 3618835, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 6678994, Salary: 2486995, Score: 65.6, Season: 2027-28, Surplus: 1131840, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Discounted Remaining Salary: 6612786.3, Name: Rasheer Fleming, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Projected Deficit: 0, Projected Surplus: 538951, Salary Weight: 0.0, Score: 53.5, Seasons: Adjusted Expected: 2341173, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 2785105, Salary: 2150917, Score: 54.1, Season: 2026-27, Surplus: 190256, Valuation Method: expected_salary, Adjusted Expected: 2695899, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 3155524, Salary: 2525901, Score: 53.2, Season: 2027-28, Surplus: 169998, Valuation Method: expected_salary, Adjusted Expected: 2914395, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 3471076, Salary: 2735698, Score: 53.1, Season: 2028-29, Surplus: 178697, 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: Koby Brea, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, 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: CJ Huntley, Player Id: 092abfab-1fb4-4374-832e-dd9ad67de88f, 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: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Projected Deficit: 0, Projected Surplus: 1557941, Salary Weight: 0.0, Score: 84.8, Seasons: Adjusted Expected: 2236823, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 5872018, Salary: 678882, Score: 84.8, Season: 2026-27, Surplus: 1557941, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary
Total Projected Deficit: 35206029
Total Projected Surplus: 28844185
Worst Contracts: Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Salary Weight: 0.3, Score: 42.3, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Salary Weight: 0.2, Score: 48.4, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Salary Weight: 0.2, Score: 49.7

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

Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.

Long Term Risk

30% pillar weight

fallback

91.9

Long-Term Risk measures 22810601.7 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs

Active Contract Count: 18
Evaluated Seasons: 2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden: 0.0
Projected Cap Denominator: 842341500

Supporting values

At Risk Dollars: 22810601.7
Players: Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 8892613.0, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Projected Overpayment: 8892613, Score: —, Seasons: Adjusted Expected: 52122579, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 8892613.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 8892613, Salary: 61015192, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 827260.1, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Overpayment: 838444, Score: —, Seasons: Adjusted Expected: 24273395, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 726605.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 726605, Salary: 25000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 24888161, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 100655.1, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 111839, Salary: 25000000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Exposure: 0.0, Name: Collin Gillespie, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 14275950, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 11571429, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 15005831, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 12428571, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 15755315, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 13285714, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Exposure: 0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 9550298, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 7524658, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 6686400, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Exposure: 0, Name: Khaman Maluach, Player Id: 1dfcaa8a-85ec-4121-9acc-e229e5980143, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 6617160, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 8436880, Score: 75.0, Season: 2028-29, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 13090728.6, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Projected Overpayment: 14545254, Score: —, Seasons: Adjusted Expected: 6886945, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 6333333, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 54257215, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 13090728.6, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 14545254, Salary: 68802469, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Haywood Highsmith, Player Id: 2b45957e-4f0c-4b08-9f75-5451e54fd69c, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Projected Overpayment: 316798, Score: —, Seasons: Adjusted Expected: 3161078, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 3073080, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3373228, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3219840, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 5495013, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 316798, Salary: 5811811, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Exposure: 0, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Projected Overpayment: 0, Score: 75.0, Seasons: Adjusted Expected: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5025553, Score: 75.0, Season: 2027-28, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, Contract Classifications: , Exposure: 0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Exposure: 0.0, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3618835, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2486995, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Exposure: 0.0, Name: Rasheer Fleming, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2695899, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 2914395, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Koby Brea, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: CJ Huntley, Player Id: 092abfab-1fb4-4374-832e-dd9ad67de88f, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season: Exposure: 13191383.7, Season: 2028-29
Seasons: 2027-28: 9619218.0, 2028-29: 13191383.7, 2029-30: 0.0, 2030-31: 0
Top Exposure Players: Exposure: 13090728.6, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Projected Overpayment: 14545254, Exposure: 8892613.0, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Projected Overpayment: 8892613, Exposure: 827260.1, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Projected Overpayment: 838444

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

Contract Mobility

20% pillar weight

fallback

57.3

Contract Mobility blends marketability, salary-matching utility, term, and stored trade restrictions across 18 active contracts, including the least-mobile 25% of guaranteed remaining salary.

Inputs

Active Contract Count: 18
Current Season: 2026-27
Discounted Remaining Salary: 415109631.8
Guaranteed Remaining Salary: 413049722.0
Low Mobility Exposure: 47.8
Salary Cap: 165000000
Weighted Mobility Average: 61.4

Supporting values

Least Movable: Marketability: 42.3, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Restriction Modifier: 0.9, Salary Utility: 60.0, Salary Weight: 0.3, Score: 47.8, Term Utility: 85.0, Marketability: 49.7, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.2, Score: 55.9, Term Utility: 65.0, Marketability: 50.5, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.5, Term Utility: 85.0
Most Movable: Marketability: 84.8, Name: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 83.4, Term Utility: 100.0, Marketability: 75.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Marketability: 75.0, Name: Khaman Maluach, Player Id: 1dfcaa8a-85ec-4121-9acc-e229e5980143, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0
Players: Discounted Remaining Salary: 111992400.8, Guaranteed Remaining Salary: 118093920.0, Guaranteed Years Remaining: 2, Marketability: 42.3, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Restriction Modifier: 0.9, Restrictions: significant_trade_bonus, Salary Utility: 60.0, Salary Weight: 0.3, Score: 47.8, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 67500000, Guaranteed Remaining Salary: 75000000, Guaranteed Years Remaining: 3, Marketability: 48.4, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.2, Score: 63.8, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 22826087.0, Guaranteed Remaining Salary: 22826087.0, Guaranteed Years Remaining: 1, Marketability: 54.7, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 72.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 19992727.0, Guaranteed Remaining Salary: 19992727.0, Guaranteed Years Remaining: 1, Marketability: 61.9, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.0, Score: 77.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 40371428.7, Guaranteed Remaining Salary: 48000000, Guaranteed Years Remaining: 4, Marketability: 59.1, Name: Collin Gillespie, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 65.4, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 16115188.2, Guaranteed Remaining Salary: 7519920.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 12385760.0, Guaranteed Remaining Salary: 13054400, Guaranteed Years Remaining: 2, Marketability: 55.7, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 61.8, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 19021628.0, Guaranteed Remaining Salary: 6316680.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Khaman Maluach, Player Id: 1dfcaa8a-85ec-4121-9acc-e229e5980143, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 66606172.9, Guaranteed Remaining Salary: 81000000, Guaranteed Years Remaining: 3, Marketability: 49.7, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.2, Score: 55.9, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 3018158.0, Guaranteed Remaining Salary: 1000000, Guaranteed Years Remaining: 1, Marketability: 61.9, Name: Haywood Highsmith, Player Id: 2b45957e-4f0c-4b08-9f75-5451e54fd69c, 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: 12336711.7, Guaranteed Remaining Salary: 5999880.0, Guaranteed Years Remaining: 2, Marketability: 50.5, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 7307237.7, Guaranteed Remaining Salary: 2784240.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 77.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 69.1, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 73.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 4534566.5, Guaranteed Remaining Salary: 2296271.0, Guaranteed Years Remaining: 1, Marketability: 66.1, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 72.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 6612786.3, Guaranteed Remaining Salary: 4676818.0, Guaranteed Years Remaining: 2, Marketability: 53.5, Name: Rasheer Fleming, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: Koby Brea, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, 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: CJ Huntley, Player Id: 092abfab-1fb4-4374-832e-dd9ad67de88f, 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: 84.8, Name: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 83.4, Term Utility: 100.0, Valuation Available?: true
Salary Below 40: 0
Useful Mid Sized Contracts: 8

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

Fallback: 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: 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

51.9

Contract Optionality scores future team control across 18 active contracts, weighted by future salary within each contract and discounted remaining salary across the roster.

Inputs

Active Contract Count: 18
Current Season: 2026-27
Discounted Remaining Salary: 415109631.8

Supporting values

Expiring Contract Count: 7
Least Optional: Expiring?: false, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Salary Weight: 0.0, Score: 20.0, Expiring?: false, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Salary Weight: 0.2, Score: 22.5, Expiring?: true, Name: CJ Huntley, Player Id: 092abfab-1fb4-4374-832e-dd9ad67de88f, Salary Weight: 0.0, Score: 50.0
Most Optional: Expiring?: false, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 100.0
Players: Discounted Remaining Salary: 111992400.8, Expiring?: false, Name: Devin Booker, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 61015192, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 67500000, Expiring?: false, Name: Josh Giddey, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Salary Weight: 0.2, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 25000000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 22826087.0, Expiring?: true, Name: Miles Bridges, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 19992727.0, Expiring?: true, Name: Dillon Brooks, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 40371428.7, Expiring?: false, Name: Collin Gillespie, Player Id: 539e5b0f-b4f6-4f7a-af05-2eb6881266b8, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 11571429, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 12428571, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 13285714, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 16115188.2, Expiring?: false, Name: Donovan Clingan, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 9550298, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 12385760.0, Expiring?: false, Name: Luke Kennard, Player Id: fca032f3-a09f-41c3-96ae-84bb99c3ce61, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 6686400, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 19021628.0, Expiring?: false, Name: Khaman Maluach, Player Id: 1dfcaa8a-85ec-4121-9acc-e229e5980143, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 6617160, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 8436880, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 66606172.9, Expiring?: false, Name: Jordan Goodwin, Player Id: ae721720-4448-41ea-9369-9a354d1121f8, Salary Weight: 0.2, Score: 22.5, Seasons: Guaranteed Pct: —, Salary: 6333333, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 68802469, Score: 20.0, Season: 2028-29, Status: player_option, Discounted Remaining Salary: 3018158.0, Expiring?: true, Name: Haywood Highsmith, Player Id: 2b45957e-4f0c-4b08-9f75-5451e54fd69c, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 12336711.7, Expiring?: false, Name: Koa Peat, Player Id: c10a139d-0fc5-4c4d-aa02-a583129ac090, Salary Weight: 0.0, Score: 87.3, Seasons: Guaranteed Pct: —, Salary: 3073080, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3219840, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 5811811, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 7307237.7, Expiring?: false, Name: Ryan Dunn, Player Id: ba21ce37-1c94-4018-a8d2-2e07a5818760, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 5025553, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 4534566.5, Expiring?: false, Name: Oso Ighodaro, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 2486995, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 6612786.3, Expiring?: false, Name: Rasheer Fleming, Player Id: f58db10a-66cf-4adc-8318-60675243c1bf, Salary Weight: 0.0, Score: 76.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Koby Brea, Player Id: e8cd3e86-f9fe-46d7-b58a-34cb34a52b24, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: CJ Huntley, Player Id: 092abfab-1fb4-4374-832e-dd9ad67de88f, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Pat Spencer, Player Id: f842e01d-ee2b-493c-a6d7-1a4a5ec09b6e, Salary Weight: 0.0, Score: 50.0, Seasons:

Cap Flexibility

10% overall weight · starting 44.0

78.4

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 59.100760606060604.

Current Cap Position

20% pillar weight

59.1

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

Inputs

Salary Cap: 165000000

Supporting values

Cap Room: 0
Financial Zone: over_cap_below_tax
First Apron Cushion: 7493805
Second Apron Cushion: 20493805
Second Apron Excess: 0
Tax Cushion: 15016255

Tax Apron Exposure

30% pillar weight

100.0

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

Inputs

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

Supporting values

First Apron Cushion: 7493805
Repeater: Source: default, Value: false
Second Apron Cushion: 20493805
Tax Cushion: 15016255
Taxpayer: false

Future Flexibility

30% pillar weight

66.0

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: 0.8, Commitment Score: 73.6, Dead Money: 22490152, Dead Money Ratio: 0.1, Dead Money Score: 0.0, Effective Committed Salary: 138695487, Salary Cap: 181500000, Score: 58.9, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.6, Commitment Score: 85.5, Dead Money: 22490152, Dead Money Ratio: 0.1, Dead Money Score: 0.0, Effective Committed Salary: 128721192, Salary Cap: 199650000, Score: 68.4, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 22490152, Dead Money Ratio: 0.1, Dead Money Score: 0.0, Effective Committed Salary: 35775866, Salary Cap: 219615000, Score: 80.0, Season: 2029-30, Threshold Source: official

Transaction Flexibility

20% pillar weight

84.0

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: 2026-07-31
Largest Usable Signing Mechanism: Amount: 15139000, Description: Up to 6.1M (taxpayer) or 15.1M (non-taxpayer, triggers hard cap), Hard Cap Amount: 209000000, Max Years: 4, Name: Mid-Level Exception, Remaining: 15139000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle: 15139000

Supporting values

Roster Maneuverability: 67.5
Signing Tools: 100.0
Trade Exception Capacity: 36.4
Trade Tools: 100.0

Asset Management

5% overall weight · starting 22.0

12.7

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 26.0, while Pick Quality is weakest at 2.7586206896551726.

Draft Capital Value

47% pillar weight

10.7

Draft Capital Value percentiles 159.6350441749247 total DAV across 6 controlled assets against the frozen league inventory.

Inputs

Asset Count: 6
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: 159.6
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: 0.0, Dav: 30.1, Incoming Rollover From: , Inventory Dav: 30.1, Inventory Std Error: 0.1, Inventory Variance: 54.5, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 4029063072405784617, 12143513688351482849, 11731641379939462641, Std Error: 0.1, Swap Group Id: 196b26b9-c402-4530-af81-7294de25296c, Swap Note: MEM most favorable, UTA 2nd, PHX least of UTA (barred 1-5)/CLE/MIN [MEM-UTA 2/3/2026; PHX-UTA 1/21/2025], Variance: 54.5, Year: 2027, Baseline Dav: 48.8, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 28.0, Inventory Std Error: 0.1, Inventory Variance: 116.7, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 5, Round: 1, Seed: 10166922301967170586, 4821953707443930386, 8405836757425452944, Std Error: 0.0, Swap Group Id: d79fbede-287f-4593-9567-6c65b4f44431, Swap Note: Base case of the BKN/PHI(1-8-prot)/PHX/NYK/WAS web: BKN two most favorable, NYK next, WAS more favorable of own vs remainder, PHX least. Scenario-dependent; see ledger. WAS may swap its result into the MIL/POR group [BKN-PHI 2/10/2022; BKN-NYK 7/6/2024], Variance: 0.0, Year: 2028, Baseline Dav: —, Dav: 8.0, Incoming Rollover From: , Inventory Dav: 8.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 05f976e2-1a87-45e5-8424-37103be34cf3, Part Id: 8313f29a-9a25-4bf8-b30f-22cac494bdfd, Pick Id: 28b420a1-b7db-4d5f-b329-4b6cb9ef7522, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: 39.9, Dav: 0.0, Incoming Rollover From: , Inventory Dav: 29.3, Inventory Std Error: 0.1, Inventory Variance: 90.7, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 13896832152293410335, 2912520928378421850, 18282103824601609539, Std Error: 0.0, Swap Group Id: 4e87843d-ece5-4cdf-9b00-7d4495f8ff4e, Swap Note: WAS more favorable of WAS/PHX; MEM more favorable of own vs remainder; PHX least [IND-PHX-WAS 6/23/2023; MEM-PHX 7/11/2023], Variance: 0.0, Year: 2030, Baseline Dav: —, Dav: 33.5, Incoming Rollover From: , Inventory Dav: 33.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 15a5d45c-4e68-4722-893d-e2e853f3d826, Pick Id: 7c26af43-9757-4123-9176-7fa6b2349f3c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.7, Incoming Rollover From: , Inventory Dav: 30.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: d8890780-ddd6-44f0-9a8d-1bf7ef6f6c52, Pick Id: 1569b9ef-1f22-45c6-b890-0b50bc1f7b20, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team: 05f976e2-1a87-45e5-8424-37103be34cf3: 8.0, 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772: 64.2, Swap Pool: 87.4
By Year: 2027: 30.1, 2028: 28.0, 2029: 8.0, 2030: 29.3, 2032: 33.5, 2033: 30.7
First Round Dav: 151.6
Second Round Dav: 8.0
Swap Dav: 30.1

Pick Quality

27% pillar weight

2.8

Pick Quality combines frozen-league percentiles for the best asset and top three with 0.0 Premium Asset Units.

Inputs

Best Asset Raw: 33.5
Premium Asset Units: 0.0
Top Three Raw: 32.0

Supporting values

Best Asset: Baseline Dav: —, Dav: 33.5, Incoming Rollover From: , Inventory Dav: 33.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 15a5d45c-4e68-4722-893d-e2e853f3d826, Pick Id: 7c26af43-9757-4123-9176-7fa6b2349f3c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032
Best Asset Quality: 3.4
Premium Asset Inventory: 0.0
Top Three Assets: Baseline Dav: —, Dav: 33.5, Incoming Rollover From: , Inventory Dav: 33.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 15a5d45c-4e68-4722-893d-e2e853f3d826, Pick Id: 7c26af43-9757-4123-9176-7fa6b2349f3c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.7, Incoming Rollover From: , Inventory Dav: 30.7, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: d8890780-ddd6-44f0-9a8d-1bf7ef6f6c52, Pick Id: 1569b9ef-1f22-45c6-b890-0b50bc1f7b20, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: 0.0, Dav: 30.1, Incoming Rollover From: , Inventory Dav: 30.1, Inventory Std Error: 0.1, Inventory Variance: 54.5, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 3, Round: 1, Seed: 4029063072405784617, 12143513688351482849, 11731641379939462641, Std Error: 0.1, Swap Group Id: 196b26b9-c402-4530-af81-7294de25296c, Swap Note: MEM most favorable, UTA 2nd, PHX least of UTA (barred 1-5)/CLE/MIN [MEM-UTA 2/3/2026; PHX-UTA 1/21/2025], Variance: 54.5, Year: 2027
Top Three Quality: 3.4

Asset Optionality

27% pillar weight

26.0

Asset Optionality combines 1 immediately tradable firsts, 1 clean first-round years, and normalized encumbrance control.

Inputs

Clean First Round Years: 1
Encumbrances: Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 05f976e2-1a87-45e5-8424-37103be34cf3, Kind: owed, Pick Id: 5ae52211-58b8-4e4d-ae61-a040e7168886, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2027, Affected Years: 2027, Counterparties: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: owed, Pick Id: 39d16e38-60db-4a6d-8320-2f5e3ad856d9, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: 5248ccc2-c559-4756-bcee-fc02e89220bd, b39682b1-d8e8-4641-9e68-1fc534f2d367, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: swap_owed, Pick Id: 1af50191-680b-46c5-b1dd-204a4c15aa9f, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2028, Affected Years: 2028, Counterparties: 341cfe2e-8229-4476-b3f2-87d44836f488, 5248ccc2-c559-4756-bcee-fc02e89220bd, d4394731-374d-4b39-acbb-17bceffe362d, Kind: owed, Pick Id: 49b8b8e4-a709-41b9-8c35-5ea06b4d6fa3, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: 05f976e2-1a87-45e5-8424-37103be34cf3, b39682b1-d8e8-4641-9e68-1fc534f2d367, Kind: owed, Pick Id: 788b2998-bbcf-4145-ac5e-8cbda81bfd59, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2029, Affected Years: 2029, Counterparties: 5248ccc2-c559-4756-bcee-fc02e89220bd, Kind: owed, Pick Id: 1e9c236e-99c8-4b41-9763-cd7e1800da41, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: cc7d01c5-c03a-410f-adf3-82880341ee04, e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: swap_owed, Pick Id: feed722a-add2-4044-8fb6-cd6d5d36bd46, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2030, Affected Years: 2030, Counterparties: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: owed, Pick Id: 66f12b0a-248d-4318-b7ac-2a2b5ff2f9f7, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 3b460195-0a30-491e-8803-cccd6eba98e9, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2031, Affected Years: 2031, Counterparties: 1eada87e-ae03-4301-bef3-6d38d8db277f, Kind: owed, Pick Id: a19c16f5-7236-4c73-bf2c-9d1d0307fc42, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Affected Years: 2032, Counterparties: b70f81dc-db00-4f9e-9c03-b454c02c283c, d4394731-374d-4b39-acbb-17bceffe362d, Kind: owed, Pick Id: 5886073a-5ed6-4222-83dc-511fb76b9492, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2032, Affected Years: 2033, Counterparties: 5248ccc2-c559-4756-bcee-fc02e89220bd, Kind: owed, Pick Id: e8edc8fc-9035-404a-ba91-2f9b5f94b081, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2033, Owed First Years: 2027, 2029, 2031, Owed Second Years: 2027, 2028, 2029, 2030, 2031, 2032, 2033, Owed Swaps: 2, Rollover Risk Years:
Tradable First Capacity: 1

Supporting values

Calendar Flexibility: 15.0
Capacity: Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: d8890780-ddd6-44f0-9a8d-1bf7ef6f6c52, Pick Id: 1569b9ef-1f22-45c6-b890-0b50bc1f7b20, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: d8890780-ddd6-44f0-9a8d-1bf7ef6f6c52, Pick Id: 1569b9ef-1f22-45c6-b890-0b50bc1f7b20, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2033, Capacity: 1, Conditional: , Frozen: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: true, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 15a5d45c-4e68-4722-893d-e2e853f3d826, Pick Id: 7c26af43-9757-4123-9176-7fa6b2349f3c, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2032, Partial Rights: , Reserved Years: , Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: d0272722-cf92-4d88-b886-68770dde33cc, Pick Id: 25c3d69e-137b-40d7-b5c4-c3518ee0859b, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: adfc2225-facc-4e59-8c57-6a5b156b6940, Pick Id: 6922f664-a263-4196-a166-5cbf7b2fcc7b, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: f5bc4093-0467-48f9-8a9b-d08c2a38cdf9, Part Id: ae73accf-1f6e-4f77-8384-0e1850ed3ff9, Pick Id: e330ad36-938d-42e0-a7ea-b994feccf28e, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 196b26b9-c402-4530-af81-7294de25296c, Swap Note: MEM most favorable, UTA 2nd, PHX least of UTA (barred 1-5)/CLE/MIN [MEM-UTA 2/3/2026; PHX-UTA 1/21/2025], Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2027, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 79ecd8ea-e0ce-4df8-ba09-7c917c0e6cb1, Pick Id: 1af50191-680b-46c5-b1dd-204a4c15aa9f, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: cc7d01c5-c03a-410f-adf3-82880341ee04, Part Id: 7c5ebab2-b69a-490b-9c70-19abe76347d5, Pick Id: 400cf50b-7bc7-4e8e-93ac-14539beff429, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: b39682b1-d8e8-4641-9e68-1fc534f2d367, Part Id: 90cc6659-d8e5-4149-9442-b2812c79160c, Pick Id: 5731f877-a0fd-48c7-955f-c47afffbe2f3, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 5248ccc2-c559-4756-bcee-fc02e89220bd, Part Id: 3d8b87c3-8f7c-4452-9901-f7ecbd9683c7, Pick Id: a97a9ded-1cbe-46be-9ed7-fe0aae7458e3, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, Part Id: 0ebc03c3-4c08-4a76-9eaf-82d5bf96dfeb, Pick Id: 31258ff6-8900-4777-8de3-5edd4e8f2e03, Pick Number: —, Range: First: 9, Last: 30, Step: 1, Round: 1, Year: 2028, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 5, Reason: —, Resolved?: true, Round: 1, Swap Group Id: d79fbede-287f-4593-9567-6c65b4f44431, Swap Note: Base case of the BKN/PHI(1-8-prot)/PHX/NYK/WAS web: BKN two most favorable, NYK next, WAS more favorable of own vs remainder, PHX least. Scenario-dependent; see ledger. WAS may swap its result into the MIL/POR group [BKN-PHI 2/10/2022; BKN-NYK 7/6/2024], Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2028, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: a37200a1-fc99-414b-88cd-7801253b7824, Pick Id: 3a5933ba-e89e-4f3a-bf6c-76e834eeeeb6, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: cc7d01c5-c03a-410f-adf3-82880341ee04, Part Id: c329b8e7-e8f4-4bf9-a2d3-c9090a51ccb9, Pick Id: 7ad70ae5-2f23-4f3c-8f7e-7fa67c6297c1, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Incoming Rollover From: , Original Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Part Id: 19387f03-c3af-43c9-a59f-78b956a12ff3, Pick Id: feed722a-add2-4044-8fb6-cd6d5d36bd46, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2030, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 3, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 4e87843d-ece5-4cdf-9b00-7d4495f8ff4e, Swap Note: WAS more favorable of WAS/PHX; MEM more favorable of own vs remainder; PHX least [IND-PHX-WAS 6/23/2023; MEM-PHX 7/11/2023], Team Id: 35b5f0cb-85f9-4b2d-ac00-d9b50ad6a772, Year: 2030, Window: First: 2027, Last: 2033, Step: 1
Clean Years: Count: 1, Detail: 2027: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 1, 2028: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2029: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2030: Complete Firsts: 0, Partial Rights: 0, Status: swap_only, Swap Rights: 1, 2031: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2032: Complete Firsts: 0, Partial Rights: 0, Status: frozen, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2033
Encumbrance Control: 20.0
Tradable First Capacity: 35.0

Asset Exchange Value

0% pillar weight

fallback

55.4

Asset Exchange Value scored 3 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs

Total Scale: 75.0
Transaction Count: 3

Supporting values

Transactions: Components: Confidence: provisional, Direction: incoming, Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 0d3a8aef-fbae-447a-b188-2ae5b6e5831b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 57163838-50d2-492e-abd5-1f8d8cb6ee6d, Type: player, Value: 0.0, Id: 9ef9ccc4-ac6f-437c-9bb3-2b4d372384be, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Direction: incoming, Id: part, 8313f29a-9a25-4bf8-b30f-22cac494bdfd, Type: draft_asset, Value: 8.0, Confidence: provisional, Direction: outgoing, Id: b86d1456-5f94-4534-87f6-7fa6688d7391, Type: player, Value: 0.0, Id: f4d435b2-c2be-48f7-8746-5d81da05da25, Incoming Value: 8.0, Net Advantage: 8.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 66.1, Uncapped Score: 66.1, Components: Confidence: provisional, Direction: incoming, Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 3a152d95-2117-40e0-aa52-4b0dceca8e46, Type: player, Value: 0.0, Direction: outgoing, Id: swap_outcome, f9714c8b-b217-4653-8080-9f1c5d761324, 2, Type: draft_asset, Value: 0.0, Id: 0d4c2214-e9a5-48ee-8ad0-476b7d049558, 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 93.9

81.1

Timeline Alignment applies Championship Push's targets; Core Age Fit is strongest and Development Environment is weakest.

Core Age Fit

30% pillar weight

reduced confidence

92.0

Core players are scored against Championship Push's ideal age range.

Inputs

Mandate: championship_push

Supporting values

Ideal Core Age: Max: 31, Min: 25
Penalty Above: 7
Penalty Below: 8
Players: Age: 29, Core Weight: 0.2, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Score: 100.0, Age: 22, Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Score: 76.0, Age: 30, Core Weight: 0.2, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Score: 100.0, Age: 28, Core Weight: 0.2, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Score: 84.0, Age: 24, Core Weight: 0.1, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Score: 92.0

Prime Window Alignment

25% pillar weight

reduced confidence

72.6

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: championship_push
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 71.5
Players: Age: 29, Core Weight: 0.2, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Prime Timing Offset: -1.5, Window Timing Score: 100.0, Age: 22, Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Prime Timing Offset: 5.5, Window Timing Score: 32.5, Age: 30, Core Weight: 0.2, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Prime Timing Offset: -2.5, Window Timing Score: 92.5, Age: 28, Core Weight: 0.2, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Prime Timing Offset: -0.5, Window Timing Score: 100.0, Age: 23, Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Prime Timing Offset: 4.5, Window Timing Score: 47.5, Age: 24, Core Weight: 0.1, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Prime Timing Offset: 3.5, Window Timing Score: 62.5
Prime Offset Range: Max: 1.0, Min: -2.0
Prime Timing Spread: 3.2
Window Timing: 73.2

Core Continuity

25% pillar weight

reduced confidence

86.2

Core Continuity measures franchise control through the 2-season mandate window.

Inputs

Continuity Horizon: 2
Mandate: championship_push

Supporting values

Overall Core Control: 85.7
Players: Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 57078728, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 57078728, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 61015192, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 61015192, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 8a5137e4-81fe-4d0a-ac11-14c9850e3558, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 76.0, Continuity Score: 97.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7519920, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7519920, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9550298, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 9550298, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: 3f163288-df98-44e8-9b5c-9e57a0cdfdc5, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 62.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 19992727, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 19992727, 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, Original Core Weight: 0.2, Player Id: df076f1d-2536-4aa1-8a9c-3e2190fcab26, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 62.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 22826087, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 22826087, 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, Original Core Weight: 0.2, Player Id: 70a37134-fcb5-44cb-8c94-8f0ea3b64bae, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 84.0, Continuity Score: 100.0, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 25000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 25000000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: c7c73a42-e5ae-4049-b0f1-010ffc793144, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 92.0, Continuity Score: 97.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2296271, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2296271, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2486995, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 2486995, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.1, Player Id: c4f804f5-c1f7-4725-bc29-5002250151c0, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control: 87.3

Development Environment

20% pillar weight

reduced confidence

69.0

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

Inputs

Mandate: championship_push
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 80.0
Established Veteran Count: 4
Meaningful Young Role Count: 5
Targets: Veteran Count: Max: 8, Min: 4, Young Minute Share: Max: 0.2, Min: 0.1, Young Roles: Max: 3, Min: 1
Veteran Infrastructure: 100.0
Young Minute Share: 0.5
Young Player Opportunity: 40.0
Young Rotation Minutes: 120

Contracts

Cap Sheets

Eastern

Western

Scenario 1 — GM Grade

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations