Total Roster Cap$18,000,000Rev-share + NIL allocation
Target vs Baseline Wins9 vs 3+6 marginal wins required
Dollar Value / Marginal Win$3,000,000Budget ÷ (Target − Baseline)
Schedule Defense SoS105Above average · normalized 100
Custom Scheme Interaction Engine
SIM · real-time multiplier recalculation
Target Recruiting Board
6 assetsValuation Audit
LaNorris Sellers (Sample QB) · QB · Internal Retention
Max Walk-Away Price Cap$1,797,559
Ask $1,200,000Variance +$597,559
Execute Offer
Asking price sits $597,559 under the risk-adjusted walk-away cap. This is a positive-ROI asset — lock it in.
Production Model
- Usage share
- 83.3% (750/900 snaps)
- Scheme multiplier
- ×1.14
- Base → Adj. EPA
- 14.2 → 17.00
- Expected WAR
- 0.631
- Monte Carlo · ceiling / baseline / floor
- 0.882 / 0.678 / 0.237 (20/60/20)
Portal Risk Discount · ×0.950
Level-jump riskInternal Retention origin
0%System-fit riskScheme match 92% (threshold 70%)
0%Injury riskMedical history profile
−5%Scheme-Adjusted Positional Cap Allocation
Recommended spend · shift vs. base market weight
- QB$7.89M43.8%+4%
- OT$1.98M11.0%−8%
- CB$1.98M11.0%+10%
- EDGE$1.81M10.1%−8%
- WR$1.33M7.4%−8%
- DT$1.11M6.1%+2%
- OG/C$823.53K4.6%−8%
- SAF$538.59K3.0%−0%
- TE$199.3K1.1%+11%
- LB$164.71K0.9%−8%
- K/P$102.94K0.6%+14%
- RB$82.35K0.5%−8%