1e:I[25399,["/_next/static/immutable/chunks/1tf2pn9278k7y.js","/_next/static/immutable/chunks/09h6w6_ugl8rm.js","/_next/static/immutable/chunks/3iaclfoapk-0k.js","/_next/static/immutable/chunks/1z9ylyqd9mw7c.js","/_next/static/immutable/chunks/3mzb7qt23t56k.js"],"EmbedHost"] 1f:T1d73,

20:T40ee,(function() { var CONTAINER = document.getElementById('rv-container'); if (!CONTAINER) return; var RV_WEBHOOK = 'https://dub-sports-alyssa.onrender.com/webhook/roster-value-calculator'; // Benchmarks by conference tier var BENCHMARKS = { power4: { franchise: {min:55000, max:80000, label:'Power 4 Franchise'}, rotation: {min:35000, max:54999, label:'Power 4 Rotation'}, developmental: {min:15000, max:34999, label:'Power 4 Developmental'} }, mid: { franchise: {min:40000, max:60000, label:'Mid-Major Franchise'}, rotation: {min:22000, max:39999, label:'Mid-Major Rotation'}, developmental: {min:8000, max:21999, label:'Mid-Major Developmental'} }, d2d3: { franchise: {min:25000, max:40000, label:'D2/D3 Top Scholarship'}, rotation: {min:10000, max:24999, label:'D2/D3 Partial Scholarship'}, developmental: {min:0, max:9999, label:'D2/D3 Minimal Aid'} } }; // Build HTML CONTAINER.innerHTML = '

'+ '

Offer Evaluation Tool

'+ '

The 2026 Roster Value Calculator

'+ '

The House v. NCAA settlement changed everything. A scholarship is no longer just tuition \u2014 it\u2019s now a four-part compensation package. Most families only see the headline number. This calculator shows you the full picture: total value, how it benchmarks against your conference, and any red flags you need to negotiate before signing.

'+ '

The 28-Player Cap Reality: Men\u2019s and Women\u2019s soccer rosters are now hard-capped at 28 players. Every scholarship is a financial decision for the coach. Knowing your true Roster Value gives you leverage to negotiate.

'+ '

'+ ''+ '

'+ '

Enter Your Offer Details

'+ '

Enter $0 for any bucket your offer doesn\u2019t include. We\u2019ll flag missing components.

'+ '

School Name

'+ '

Conference / Level

'+ '

Your Offer Breakdown

'+ '

Enter the annual dollar value for each component.

'+ '

\uD83C\uDFEB

'+ '

'+ 'Bucket 1 \u2014 Athletic Scholarship'+ '

Tuition + Room + Board + Books. Non-taxable. Full ride = ~$35,000\u2013$75,000 depending on school.

'+ '

\uD83D\uDCDA

'+ '

'+ 'Bucket 2 \u2014 Alston Academic Award'+ '

Cash for academic performance. Federal max is $5,980/year. Taxable income. Many coaches forget to offer this \u2014 always ask.

'+ '

\uD83D\uDCB0

'+ '

'+ 'Bucket 3 \u2014 Revenue Share'+ '

Direct cash from the school\u2019s $20.5M cap. Average soccer player gets $2,100\u2013$3,000/year. Elite players: $10K\u2013$25K. Taxable (W-2/1099).

'+ '

\uD83E\uDD1D

'+ '

'+ 'Bucket 4 \u2014 Third-Party NIL'+ '

External brand deals, collectives, local businesses. Taxable. Any deal over $600 must be in writing \u2014 verbal promises don\u2019t count.

'+ '

Your Total Offer Value

Enter values above to calculate

'+ '

'+ ''+ '

'+ '

Where do we send your full analysis?

'+ '

We\u2019ll email you a complete breakdown \u2014 including what to negotiate and where your offer ranks against similar programs.

'+ '

Your Name

'+ '

Email Address

'+ ''+ '

'+ '

Total Offer Value

'+ '

Your Offer Breakdown

'+ '

Athletic ScholarshipNon-taxable

'+ '

Alston Academic AwardTaxable

'+ '

Revenue ShareTaxable

'+ '

Third-Party NILTaxable

'+ '

'; function fmt(n){return '$'+Math.round(n).toLocaleString();} window.rvShowCalc=function(){rvShow('rvi-calc');}; window.rvShowCapture=function(){ var b1=parseFloat(document.getElementById('rv-b1').value)||0; var b2=parseFloat(document.getElementById('rv-b2').value)||0; var b3=parseFloat(document.getElementById('rv-b3').value)||0; var b4=parseFloat(document.getElementById('rv-b4').value)||0; var total=b1+b2+b3+b4; if(total===0){alert('Please enter at least one offer amount to analyze your offer.');return;} rvShow('rvi-capture'); }; window.rvUpdateLive=function(){ var b1=parseFloat(document.getElementById('rv-b1').value)||0; var b2=parseFloat(document.getElementById('rv-b2').value)||0; var b3=parseFloat(document.getElementById('rv-b3').value)||0; var b4=parseFloat(document.getElementById('rv-b4').value)||0; var total=b1+b2+b3+b4; var taxable=b2+b3+b4; var nontaxable=b1; document.getElementById('rv-live-amount').textContent=fmt(total); if(total>0){ document.getElementById('rv-live-sub').textContent=fmt(nontaxable)+' non-taxable + '+fmt(taxable)+' taxable'; }else{ document.getElementById('rv-live-sub').textContent='Enter values above to calculate'; } }; function rvShow(id){ ['rvi-intro','rvi-calc','rvi-capture','rvi-results'].forEach(function(sid){ var el=document.getElementById(sid); if(el){el.style.display='none';el.classList.remove('rv-active');} }); var t=document.getElementById(id); if(t){t.style.display='block';t.classList.add('rv-active');} } window.rvSubmit=function(){ var fname=(document.getElementById('rv-fname').value||'').trim(); var email=(document.getElementById('rv-email').value||'').trim(); if(!fname||!email){alert('Please enter your name and email.');return;} if(!/^[^\s@]+@[^\s@]+\.[^\s@]+$/.test(email)){alert('Please enter a valid email address.');return;} var b1=parseFloat(document.getElementById('rv-b1').value)||0; var b2=parseFloat(document.getElementById('rv-b2').value)||0; var b3=parseFloat(document.getElementById('rv-b3').value)||0; var b4=parseFloat(document.getElementById('rv-b4').value)||0; var school=(document.getElementById('rv-school').value||'').trim(); var conf=document.getElementById('rv-conf').value||'mid'; var total=b1+b2+b3+b4; var taxable=b2+b3+b4; var nontaxable=b1; // Determine tier var bench=BENCHMARKS[conf]||BENCHMARKS.mid; var tier=total>=bench.franchise.min?'franchise':total>=bench.rotation.min?'rotation':'developmental'; // Red flags var flags=[]; if(b2===0&&conf!=='d2d3'){ flags.push({icon:'\uD83D\uDEA8',title:'Missing: Alston Academic Award',text:'Your offer doesn\'t include the Alston Award \u2014 a federal maximum of $5,980 in cash per year. Coaches often forget to offer this. Ask specifically: "Is the Alston Academic Award included?"'}); } if(b2>5980){ flags.push({icon:'\u26A0\uFE0F',title:'Alston Exceeds Federal Cap',text:'The Alston Academic Award is federally capped at $5,980/year. An offer above this amount may not be deliverable. Verify this with the compliance office.'}); } if(taxable>nontaxable&&total>0){ flags.push({icon:'\uD83D\uDCB8',title:'Tax Trap: Your Offer Is Heavier on Taxable Income',text:'Bucket 2, 3, and 4 are all taxable income (W-2 or 1099). A '+fmt(nontaxable)+' non-taxable scholarship is often worth more than '+fmt(taxable)+' in taxable cash after federal/state taxes. Request more scholarship and less revenue share if possible.'}); } if(b3>0||b4>0){ flags.push({icon:'\uD83D\uDCDD',title:'Get Taxable Promises in Writing',text:'Revenue Share and NIL commitments over $600 must be documented. If the coach says "the collective will take care of you," that is a verbal NIL promise. As of July 1, 2025, it must be in a signed agreement to be enforceable.'}); } // Build tier messaging var TIERS={ franchise:{ badge:'\uD83C\uDFC6 FRANCHISE OFFER',cls:'rv-tier-franchise', headline:'This Is a Top-Tier Offer. Now Let\'s Protect It.', sub:'Your total package ranks in the top tier for '+bench.franchise.label+' programs. The goal now is protecting every dollar \u2014 making sure all verbal promises are in writing and that the offer is structured to minimize your tax burden.' }, rotation:{ badge:'\uD83D\uDCC8 ROTATION OFFER',cls:'rv-tier-rotation', headline:'There\'s Real Value Here \u2014 But There\'s Room to Negotiate.', sub:'Your offer falls in the rotation tier for '+bench.rotation.label+' programs. Many families accept this without knowing they can negotiate for the Alston Award, additional revenue share, or multi-year security. A brief advisory call can often add $5,000\u2013$15,000 in value.' }, developmental:{ badge:'\u26A0\uFE0F DEVELOPMENTAL OFFER',cls:'rv-tier-developmental', headline:'Don\'t Sign Without Getting a Second Opinion.', sub:'This offer is below the typical rotation threshold for '+bench.developmental.label+' programs. Before accepting, it\'s worth understanding whether the school has room to increase the offer \u2014 or whether a different program offers better value for your athlete\'s profile.' } }; var tc=TIERS[tier]; document.getElementById('rv-res-school').textContent=school||'Your School'; document.getElementById('rv-res-total').textContent=fmt(total); document.getElementById('rv-res-tax-split').textContent=fmt(nontaxable)+' non-taxable \u00b7 '+fmt(taxable)+' taxable'; var badge=document.getElementById('rv-tier-badge'); badge.textContent=tc.badge; badge.className='rv-tier-badge rv-tier-'+tier; document.getElementById('rv-result-h').textContent=tc.headline; document.getElementById('rv-result-sub').textContent=tc.sub; // Bucket display document.getElementById('rv-bd1').textContent=fmt(b1); document.getElementById('rv-bd2').textContent=fmt(b2); document.getElementById('rv-bd3').textContent=fmt(b3); document.getElementById('rv-bd4').textContent=fmt(b4); // Red flags var flagsEl=document.getElementById('rv-red-flags'); if(flags.length>0){ flagsEl.innerHTML='

\uD83D\uDEA8 Red Flags Detected ('+flags.length+')

'+ flags.map(function(f){return '

'+f.icon+'

'+f.title+''+f.text+'

';}).join(''); }else{ flagsEl.innerHTML='

\u2705 No major red flags detected in this offer structure.

'; } // Benchmark var maxBench=bench.franchise.max; var benchEl=document.getElementById('rv-benchmark-section'); benchEl.innerHTML='

How Your Offer Benchmarks

'+ '

Your Offer

'+fmt(total)+'

'+ '

Franchise Tier

'+fmt(bench.franchise.min)+'+

'+ '

Rotation Tier

'+fmt(bench.rotation.min)+'\u2013'+fmt(bench.rotation.max)+'

'+ '

Developmental Tier

Under '+fmt(bench.rotation.min)+'

'; // CTA document.getElementById('rv-cta-block').innerHTML= 'Book a Free Roster Value Consultation \u2192'; rvShow('rvi-results'); try{ fetch(RV_WEBHOOK, { method:'POST',headers:{'Content-Type':'application/json'}, body:JSON.stringify({ name:fname,email:email,school:school,conference:conf, total_value:total,tier:tier, buckets:{scholarship:b1,alston:b2,revenue_share:b3,nil:b4}, taxable:taxable,nontaxable:nontaxable, flags_count:flags.length, submitted_at:new Date().toISOString() }) }).catch(function(){}); }catch(e){} }; (function(){ document.querySelectorAll('.rv-screen').forEach(function(s){ if(!s.classList.contains('rv-active'))s.style.display='none'; }); })(); })();16:["$","main",null,{"id":"main","className":"flex-1 bg-white pt-16 pb-24 md:pt-24","children":[["$","script",null,{"type":"application/ld+json","dangerouslySetInnerHTML":{"__html":"[{\"@context\":\"https://schema.org\",\"@type\":\"WebApplication\",\"name\":\"2026 Roster Value Calculator\",\"description\":\"Free tool for college athletes and families. Break down a scholarship and revenue-sharing offer, see how it compares by roster tier, and spot red flags before you sign.\",\"url\":\"https://dubsportsentmt.com/roster-value-calculator/\",\"applicationCategory\":\"SportsApplication\",\"operatingSystem\":\"Any\",\"isAccessibleForFree\":true,\"offers\":{\"@type\":\"Offer\",\"price\":\"0\",\"priceCurrency\":\"USD\"},\"provider\":{\"@type\":\"Organization\",\"name\":\"Dub Sports & Entertainment\",\"url\":\"https://dubsportsentmt.com/\"}},{\"@context\":\"https://schema.org\",\"@type\":\"BreadcrumbList\",\"itemListElement\":[{\"@type\":\"ListItem\",\"position\":1,\"name\":\"Home\",\"item\":\"https://dubsportsentmt.com/\"},{\"@type\":\"ListItem\",\"position\":2,\"name\":\"2026 Roster Value Calculator\",\"item\":\"https://dubsportsentmt.com/roster-value-calculator/\"}]}]"}}],["$","h1",null,{"className":"sr-only","children":"2026 Roster Value Calculator"}],["$","div",null,{"className":"wp-prose tool-prose mx-auto mb-10 w-full max-w-[68ch] px-6","dangerouslySetInnerHTML":{"__html":"

Offer Evaluation Tool

The 2026 Roster Value Calculator

A scholarship is no longer just tuition. Understand every part of your offer, and what to negotiate before you sign.

House v. NCAA Settlement
$20.5M Revenue Sharing
28-Player Roster Cap
Free Offer Analysis

"}}],["$","$L1e",null,{"markup":"$1f","scripts":[{"type":"module","text":"$20"}]}],""]}]