Keepers
A keeper is a subtraction: what the player is worth, minus the pick you hand back for him. Enter the round each one costs and this prices both halves at your league’s replacement level, then picks the best set together rather than one at a time.
No candidates yet. Add the players you may keep and set the round each costs.
A pick is never worth less than nothing. If everyone left at a slot is below replacement you take a zero and stream, so pick value is floored there. Without that floor a late round prices negative and every cheap keeper collects a fake subsidy.
Depletion is a guess, and it moves the answer. Everybody keeps their best players, so the draft is thinner at the top than ADP suggests. The box above removes every 4th player through the top 120 as a stand-in. If your league’s keepers cluster in the first few rounds the middle is richer than this draws it.
Bench cover is scored at zero. A keeper who cannot crack the lineup contributes nothing here, so bye-week and injury insurance is worth less on this page than it is in a season.