2026-27 The league's active season — trades, cap positions, and scenarios are computed against it.
Golden State Warriors

Scenario 2 — GM Grade

Share on X
C

AVC GM Grade

73/100

Championship Push mandate

Front-office assessment

Against the Championship Push mandate, cap flexibility is the clearest gain, while competitive strength is the main cost. 2 material plausibility concerns also limit confidence in the result.

What the mandate rewards

A win-now mandate values present strength most, while preserving enough future assets to sustain the contention window.

Positive takeaways

  • Cap Flexibility: The team has more room to maneuver under the cap and apron rules.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.
  • Timeline Alignment: The roster now fits the mandate's competitive window more closely.

Areas for improvement

  • Competitive Strength: The roster gives up some immediate on-court strength.
  • Asset Management: The organization spends or loses some player and draft asset value.
  • Improve transaction realism so the scenario is supportable against the frozen market evidence.

Plausibility review

Resolve these realism concerns before relying on the projected outcome.

2 material concerns

  • Trade

    Trade with CLE, MEM

    Unlikely
    Teams
    MEM, CLE
    Assets
    Ty Jerome, Jarrett Allen, Kristaps Porzingis, Will Richard, Moses Moody, Charles Bassey, Gary Payton II, 2033 Rnd 1
    Principal reason
    Asset Value Outlier

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

  • Trade

    Trade with MIN, CHA

    Unlikely
    Teams
    MIN, CHA
    Assets
    Jaylen Clark, De'Anthony Melton, Gui Santos, 2027 Rnd 2, 2028 Rnd 2
    Principal reason
    Asset Value Outlier

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

Pillar scores

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

Competitive Strength
Declined · Δ -5.5
65.3

The roster gives up some immediate on-court strength. The clearest supporting decline is Starting Five. Competitive Strength moved -5.5 points from the inherited state.

Roster Construction
Improved · Δ +13.9
82.3

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Roster Completeness. Roster Construction moved +13.9 points from the inherited state.

Contract Health
Improved · Δ +4.6
70.4

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Contract Optionality. Contract Health moved +4.6 points from the inherited state.

Cap Flexibility
Improved · Δ +31.7
87.2

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Tax Apron Exposure. Cap Flexibility moved +31.7 points from the inherited state.

Asset Management
Declined · Δ -2.8
44.8

The organization spends or loses some player and draft asset value. The clearest supporting decline is Asset Optionality. Asset Management moved -2.8 points from the inherited state. Relevant recorded context: Trade with CHI, NOP, BKN: sent Jimmy Butler (CHI), Brandin Podziemski (NOP), and 2032 Rnd 1 (CHI); received Herb Jones (NOP), Saddiq Bey (NOP), Norman Powell (CHI), and Josh Minott (BKN). Trade with HOU, MEM: sent Al Horford (MEM) and 2033 Rnd 2 (HOU); received Clint Capela (HOU).

Timeline Alignment
Improved · Δ +13.7
77.1

The roster now fits the mandate's competitive window more closely. The clearest supporting improvement is Prime Window Alignment. Timeline Alignment moved +13.7 points from the inherited state.

Advanced details

Weights, metric calculations, supporting values, fallbacks, and progression methodology

For expert review

Score calculation

Each pillar score is multiplied by its mandate weight to produce the base score. Plausibility penalties and caps are then applied to produce the authoritative final grade.

Starting weighted score
65.6
Base score
72.7
Plausibility penalty
0.0
Final score
72.7

Scenario Progression

applied

Improvement is expected; regression always counts negatively.

Canonical Final GM Grade

72.7

Authoritative score

1 · Inherited state

65.6

Comparable State Score

2 · Final state

72.8

Δ +7.1 vs. inherited

3 · Canonical grade

72.7

Remains authoritative

4 · Bounded adjustment

+1.3

Caps +3.0 / −4.0

5 · Proposed grade

74.0

Shadow only

The state comparison neutralizes Asset Exchange Value (AEV) to 50 and excludes transaction plausibility on both sides. AEV and plausibility still remain part of the canonical Final GM Grade where applicable.

Pillar and metric calculations

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

Competitive Strength
35% overall weight · starting 70.8
65.3

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 72.84399296004457, while Two-Way Balance is weakest at 55.66051016149096.

Star Power
30% pillar weight
72.8

The top three Star Power contributions come from Stephen Curry, Jarrett Allen, Ty Jerome.

Inputs
Benchmark
-0.5, -0.4, -0.1, 0.5, 0.9, 1.2, 1.2, 1.5, 1.9, 2.2, 2.2, 2.2, 2.4, 2.5, 2.5, 2.9, 3.1, 3.2, 3.5, 3.6, 3.7, 4.0, 4.2, 4.2, 4.3, 4.7, 4.8, 5.8, 5.8, 7.3
Eligible Player Count
10
Raw
4.0
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 5.0, Assigned Minutes: 32, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.0, Assigned Minutes: 30, Contribution: 3.0, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.3, Assigned Minutes: 22, Contribution: 2.4, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Role Factor: 0.7
Starting Five
25% pillar weight
58.8

Starting Five Quality combines equal contributions from Herb Jones, Stephen Curry, Norman Powell, Draymond Green, Jarrett Allen.

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
7.2
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: -0.8, Assigned Minutes: 25, Contribution: -0.7, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 5.0, Assigned Minutes: 32, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.5, Assigned Minutes: 30, Contribution: 1.5, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.6, Assigned Minutes: 32, Contribution: -1.6, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 3.0, Assigned Minutes: 30, Contribution: 3.0, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Replacement?: false, Role Factor: 1.0
Rotation Quality
30% pillar weight
67.8

Rotation Quality averages fatigue-adjusted impact across 14 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, -0.7, -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
1.2
Supporting values
Contributions
Adjusted Epm: -1.1, Assigned Minutes: 19, Contribution: -20.1, Effective Minutes: 19.0, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Replacement?: false, Adjusted Epm: -1.0, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Replacement?: false, Adjusted Epm: 1.2, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 25, Contribution: -20.8, Effective Minutes: 25.0, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Epm: 5.0, Assigned Minutes: 32, Contribution: 160.0, Effective Minutes: 32.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Epm: 1.5, Assigned Minutes: 30, Contribution: 46.2, Effective Minutes: 30.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Epm: -1.6, Assigned Minutes: 32, Contribution: -52.2, Effective Minutes: 32.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Epm: 0.6, Assigned Minutes: 20, Contribution: 11.2, Effective Minutes: 20.0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Adjusted Epm: 3.0, Assigned Minutes: 30, Contribution: 90.6, Effective Minutes: 30.0, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Replacement?: false, Adjusted Epm: 3.3, Assigned Minutes: 22, Contribution: 72.1, Effective Minutes: 22.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Adjusted Epm: 1.4, Assigned Minutes: 14, Contribution: 19.4, Effective Minutes: 14.0, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Replacement?: false, Adjusted Epm: 0.2, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Replacement?: false, Adjusted Epm: -1.0, Assigned Minutes: 16, Contribution: -15.5, Effective Minutes: 16.0, Name: Klay Thompson, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Replacement?: false
Fallback: Yaxel Lendeborg's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
55.7

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, -0.3, -0.2, -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
1.2
Supporting values
Contributions
Adjusted Depm: -2.3, Adjusted Oepm: 1.3, Assigned Minutes: 19, Defensive Contribution: -44.3, Effective Minutes: 19.0, Name: DeMar DeRozan, Offensive Contribution: 24.3, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -2.0, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Jaylen Clark, Offensive Contribution: 0.0, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Replacement?: false, Adjusted Depm: 1.1, Adjusted Oepm: 0.0, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Josh Minott, Offensive Contribution: 0.0, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -1.8, Assigned Minutes: 25, Defensive Contribution: 23.5, Effective Minutes: 25.0, Name: Herb Jones, Offensive Contribution: -44.0, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Yaxel Lendeborg, Offensive Contribution: 0.0, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 5.6, Assigned Minutes: 32, Defensive Contribution: -19.8, Effective Minutes: 32.0, Name: Stephen Curry, Offensive Contribution: 179.8, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Depm: -0.4, Adjusted Oepm: 1.9, Assigned Minutes: 30, Defensive Contribution: -10.5, Effective Minutes: 30.0, Name: Norman Powell, Offensive Contribution: 56.7, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: -2.0, Assigned Minutes: 32, Defensive Contribution: 13.4, Effective Minutes: 32.0, Name: Draymond Green, Offensive Contribution: -65.6, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Depm: -0.9, Adjusted Oepm: 1.5, Assigned Minutes: 20, Defensive Contribution: -18.8, Effective Minutes: 20.0, Name: Saddiq Bey, Offensive Contribution: 30.0, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Replacement?: false, Adjusted Depm: 1.4, Adjusted Oepm: 1.6, Assigned Minutes: 30, Defensive Contribution: 42.9, Effective Minutes: 30.0, Name: Jarrett Allen, Offensive Contribution: 47.7, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Replacement?: false, Adjusted Depm: -0.5, Adjusted Oepm: 3.8, Assigned Minutes: 22, Defensive Contribution: -10.5, Effective Minutes: 22.0, Name: Ty Jerome, Offensive Contribution: 82.7, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Replacement?: false, Adjusted Depm: 2.9, Adjusted Oepm: -1.5, Assigned Minutes: 14, Defensive Contribution: 41.0, Effective Minutes: 14.0, Name: Clint Capela, Offensive Contribution: -21.6, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Replacement?: false, Adjusted Depm: 0.6, Adjusted Oepm: -0.4, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Cameron Payne, Offensive Contribution: 0.0, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -0.9, Assigned Minutes: 16, Defensive Contribution: -1.6, Effective Minutes: 16.0, Name: Klay Thompson, Offensive Contribution: -13.8, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Replacement?: false
Defensive Strength
41.1
Offensive Strength
89.7
Fallback: Yaxel Lendeborg's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
20% overall weight · starting 68.4
82.3

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 56.26339399990575.

Roster Completeness
15% pillar weight
93.3

Roster Completeness scores 14 standard contracts and 2 of 3 available two-way slots.

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
3
Minimum Standard Roster
14
Standard Count
14
Two Way Count
2
Supporting values
Standard Roster Score
90.0
Two Way Bonus
3.3
Position Coverage
25% pillar weight
100.0

Position Coverage gives 70% weight to the five-position average and 30% to the weakest listed position.

Inputs
Average Position Score
100.0
Coverage Units
C: 2.0, Pf: 1.3, Pg: 2.6, Sf: 3.0, Sg: 4.0
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Yaxel Lendeborg has no season-minutes sample, so no PF coverage credit was invented.
Skill Coverage
35% pillar weight
56.3

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

Inputs
Average Skill Score
68.0
Ranked Player Indexes
Defense: 91.6, 90.4, 87.8, 86.8, Playmaking: 82.1, 80.6, Rebounding: 96.2, 90.5, 66.0, Rim Protection: 96.1, 81.3, Shooting: 85.1, 82.7, 73.5, 71.6, 66.4
Team Raw Scores
Defense: 89.8, Playmaking: 81.6, Rebounding: 88.4, Rim Protection: 91.7, Shooting: 78.3
Weakest Skill Score
28.8
Supporting values
Defense
91.5
Playmaking
28.8
Rebounding
57.7
Rim Protection
83.5
Shooting
78.6
Functional Depth
25% pillar weight
94.5

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

Inputs
Position Depth
Average Score: 88.2, Scores: C: 100.0, Pf: 99.6, Pg: 89.5, Sf: 77.2, Sg: 75.0, Units: C: 2.5, Pf: 3.0, Pg: 4.0, Sf: 4.9, Sg: 6.0, Weakest Score: 75.0
Skill Concentration
Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.3, Playmaking: 0.3, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy
Average Score: 100.0, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Units: Defense: 6.7, Playmaking: 5.3, Rebounding: 4.0, Rim Protection: 6.0, Shooting: 5.0, Weakest Score: 100.0
Supporting values
Position Depth
84.3
Skill Concentration
100.0
Skill Redundancy
100.0
Fallback: Yaxel Lendeborg has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 65.8
70.4

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.80753008132687, while Contract Value is weakest at 54.28465016741737.

Contract Value
35% pillar weight
54.3

Contract Value compares confidence-adjusted market salary with actual salary across 16 active contracts, weighted by discounted remaining salary.

Inputs
Active Contract Count
16
Discounted Remaining Salary
315870454.3
Supporting values
Best Contracts
Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Salary Weight: 0.0, Score: 87.6, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Salary Weight: 0.1, Score: 86.2, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Salary Weight: 0.0, Score: 84.6
Players
Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 62587158.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Projected Deficit: 6438371, Projected Surplus: 0, Salary Weight: 0.2, Score: 44.9, Seasons: Adjusted Expected: 56148787, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 51856539, Salary: 62587158, Score: 44.9, Season: 2026-27, Surplus: -6438371, 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: 81200000, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Projected Deficit: 0, Projected Surplus: 10641949, Salary Weight: 0.3, Score: 55.3, Seasons: Adjusted Expected: 31861691, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 34436151, Salary: 28000000, Score: 56.1, Season: 2026-27, Surplus: 3861691, Valuation Method: expected_salary, Adjusted Expected: 33751821, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 36743373, Salary: 30240000, Score: 55.2, Season: 2027-28, Surplus: 3511821, Valuation Method: expected_salary, Adjusted Expected: 35748437, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39205179, Salary: 32480000, Score: 54.6, Season: 2028-29, Surplus: 3268437, 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: 27678571.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Projected Deficit: 5462431, Projected Surplus: 0, Salary Weight: 0.1, Score: 40.1, Seasons: Adjusted Expected: 22216140, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9470469, Salary: 27678571, Score: 40.1, Season: 2026-27, Surplus: -5462431, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 41817500, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Projected Deficit: 0, Projected Surplus: 10894127, Salary Weight: 0.1, Score: 60.0, Seasons: Adjusted Expected: 27432231, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31387051, Salary: 21500000, Score: 60.8, Season: 2026-27, Surplus: 5932231, Valuation Method: expected_salary, Adjusted Expected: 27536896, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 31763696, Salary: 22575000, Score: 59.0, Season: 2027-28, Surplus: 4961896, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 14898786.0, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Projected Deficit: 1587066, Projected Surplus: 0, Salary Weight: 0.0, Score: 44.7, Seasons: Adjusted Expected: 13311720, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9608565, Salary: 14898786, Score: 44.7, Season: 2026-27, Surplus: -1587066, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 17913240.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Projected Deficit: 0, Projected Surplus: 49583387, Salary Weight: 0.1, Score: 86.2, Seasons: Adjusted Expected: 34464601, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 51294301, Salary: 9220050, Score: 86.6, Season: 2026-27, Surplus: 25244551, Valuation Method: expected_salary, Adjusted Expected: 33997936, Confidence: 0.5, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 54731019, Salary: 9659100, Score: 85.8, Season: 2027-28, Surplus: 24338836, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 13668000, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Projected Deficit: 1059480, Projected Surplus: 0, Salary Weight: 0.0, Score: 46.3, Seasons: Adjusted Expected: 6515938, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5304792, Salary: 7035000, Score: 46.3, Season: 2026-27, Surplus: -519062, Valuation Method: expected_salary, Adjusted Expected: 6829582, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 5368450, Salary: 7370000, Score: 46.3, Season: 2027-28, Surplus: -540418, 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: 6440678.0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Projected Deficit: 0, Projected Surplus: 19539432, Salary Weight: 0.0, Score: 87.6, Seasons: Adjusted Expected: 25980110, Confidence: 0.9, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 28151158, Salary: 6440678, Score: 87.6, Season: 2026-27, Surplus: 19539432, 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: 23451740.9, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Deficit: 0, Projected Surplus: 1342735, Salary Weight: 0.1, Score: 52.5, Seasons: Adjusted Expected: 6418368, 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: 7170000, Salary: 6096240, Score: 52.5, Season: 2026-27, Surplus: 322128, Valuation Method: expected_salary, Adjusted Expected: 6802424, 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: 7887000, Salary: 6401280, Score: 52.9, Season: 2027-28, Surplus: 401144, Valuation Method: expected_salary, Adjusted Expected: 7184789, 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: 8675700, Salary: 6706200, Score: 53.3, Season: 2028-29, Surplus: 478589, Valuation Method: expected_salary, Adjusted Expected: 9040001, 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: 9543270, Salary: 8899127, Score: 50.8, Season: 2029-30, Surplus: 140874, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 8550000, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Projected Deficit: 0, Projected Surplus: 2004768, Salary Weight: 0.0, Score: 59.1, Seasons: Adjusted Expected: 5446366, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7654553, Salary: 4500000, Score: 58.7, Season: 2026-27, Surplus: 946366, Valuation Method: expected_salary, Adjusted Expected: 5558402, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8420008, Salary: 4500000, Score: 59.5, Season: 2027-28, Surplus: 1058402, 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: 8950617.4, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Projected Deficit: 0, Projected Surplus: 112610, Salary Weight: 0.0, Score: 50.5, Seasons: Adjusted Expected: 3106097, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3152011, Salary: 3086420, Score: 50.3, Season: 2026-27, Surplus: 19677, Valuation Method: expected_salary, Adjusted Expected: 3369481, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3467212, Salary: 3333334, Score: 50.5, Season: 2027-28, Surplus: 36147, Valuation Method: expected_salary, Adjusted Expected: 3637032, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 3813933, Salary: 3580246, Score: 50.8, Season: 2028-29, Surplus: 56786, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Projected Deficit: 0, Projected Surplus: 5501789, Salary Weight: 0.0, Score: 84.6, Seasons: Adjusted Expected: 7953922, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 20791428, Salary: 2452133, Score: 84.6, Season: 2026-27, Surplus: 5501789, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Klay Thompson, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Projected Deficit: 0, Projected Surplus: 1557156, Salary Weight: 0.0, Score: 69.4, Seasons: Adjusted Expected: 4009289, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7642653, Salary: 2452133, Score: 69.4, Season: 2026-27, Surplus: 1557156, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Deficit: 0, Projected Surplus: 1539948, Salary Weight: 0.0, Score: 69.3, Seasons: Adjusted Expected: 3992081, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7585293, Salary: 2452133, Score: 69.3, Season: 2026-27, Surplus: 1539948, 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: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, 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: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Projected Deficit: 0, Projected Surplus: 723277, Salary Weight: 0.0, Score: 75.8, Seasons: Adjusted Expected: 1402159, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: two_way_deal, Expected: 3089805, Salary: 678882, Score: 75.8, Season: 2026-27, Surplus: 723277, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary
Total Projected Deficit
14547348
Total Projected Surplus
103441178
Worst Contracts
Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Salary Weight: 0.1, Score: 40.1, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Salary Weight: 0.0, Score: 44.7, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Salary Weight: 0.2, Score: 44.9
Fallback: Expected salary was unavailable for at least one remaining non-rookie season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
99.8

Long-Term Risk measures 540418.0 weighted dollars of projected overpayment across 4 frozen future salary-cap seasons.

Inputs
Active Contract Count
16
Evaluated Seasons
2027-28, 2028-29, 2029-30, 2030-31
Future Risk Burden
0.0
Projected Cap Denominator
842341500
Supporting values
At Risk Dollars
540418.0
Players
Contract Classifications: , Exposure: 0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, 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, Exposure: 0.0, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 33751821, 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: 30240000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 35748437, 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: 32480000, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 27536896, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 22575000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 33997936, 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: 9659100, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 540418.0, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Projected Overpayment: 540418, Score: —, Seasons: Adjusted Expected: 6829582, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 540418.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 540418, Salary: 7370000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, 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: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 6802424, 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: 6401280, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 7184789, 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: 6706200, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 9040001, 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: 0, Salary: 8899127, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 5558402, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 4500000, 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: 0.0, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 3369481, 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: 3333334, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3637032, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 3580246, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Klay Thompson, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, 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: , Exposure: 0, Name: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary
Riskiest Season
Exposure: 540418.0, Season: 2027-28
Seasons
2027-28: 540418.0, 2028-29: 0.0, 2029-30: 0.0, 2030-31: 0
Top Exposure Players
Exposure: 540418.0, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Projected Overpayment: 540418
Contract Mobility
20% pillar weight
62.4

Contract Mobility blends marketability, salary-matching utility, term, and stored trade restrictions across 16 active contracts, including the least-mobile 25% of guaranteed remaining salary.

Inputs
Active Contract Count
16
Current Season
2026-27
Discounted Remaining Salary
315870454.3
Guaranteed Remaining Salary
289240780.0
Low Mobility Exposure
53.2
Salary Cap
165000000
Weighted Mobility Average
66.3
Supporting values
Least Movable
Marketability: 44.9, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Restriction Modifier: 1.0, Salary Utility: 40.0, Salary Weight: 0.2, Score: 51.9, Term Utility: 100.0, Marketability: 50.5, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.6, Term Utility: 85.0, Marketability: 50.0, Name: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 100.0
Most Movable
Marketability: 87.6, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 90.1, Term Utility: 100.0, Marketability: 84.6, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 83.3, Term Utility: 100.0, Marketability: 86.2, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.1, Score: 78.3, Term Utility: 85.0
Players
Discounted Remaining Salary: 62587158.0, Guaranteed Remaining Salary: 62587158.0, Guaranteed Years Remaining: 1, Marketability: 44.9, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 40.0, Salary Weight: 0.2, Score: 51.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 81200000, Guaranteed Remaining Salary: 90720000, Guaranteed Years Remaining: 3, Marketability: 55.3, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.3, Score: 67.9, Term Utility: 65.0, Valuation Available?: true, Discounted Remaining Salary: 27678571.0, Guaranteed Remaining Salary: 27678571.0, Guaranteed Years Remaining: 1, Marketability: 40.1, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 64.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 41817500, Guaranteed Remaining Salary: 21500000, Guaranteed Years Remaining: 1, Marketability: 60.0, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 76.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 14898786.0, Guaranteed Remaining Salary: 14898786.0, Guaranteed Years Remaining: 1, Marketability: 44.7, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.0, Score: 66.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 17913240.0, Guaranteed Remaining Salary: 18879150.0, Guaranteed Years Remaining: 2, Marketability: 86.2, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.1, Score: 78.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 13668000, Guaranteed Remaining Salary: 14405000, Guaranteed Years Remaining: 2, Marketability: 46.3, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 63.0, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 6440678.0, Guaranteed Remaining Salary: 6440678.0, Guaranteed Years Remaining: 1, Marketability: 87.6, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 90.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 23451740.9, Guaranteed Remaining Salary: 12497520.0, Guaranteed Years Remaining: 2, Marketability: 52.5, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 66.7, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 8550000, Guaranteed Remaining Salary: 4500000, Guaranteed Years Remaining: 1, Marketability: 59.1, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 72.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 8950617.4, Guaranteed Remaining Salary: 6419754.0, Guaranteed Years Remaining: 2, Marketability: 50.5, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.6, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 84.6, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 83.3, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 69.4, Name: Klay Thompson, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.2, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 69.3, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 678882.0, Guaranteed Remaining Salary: 678882.0, Guaranteed Years Remaining: 1, Marketability: 50.0, Name: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, 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: 75.8, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 78.0, Term Utility: 100.0, Valuation Available?: true
Salary Below 40
0
Useful Mid Sized Contracts
9
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.
Contract Optionality
15% pillar weight
59.6

Contract Optionality scores future team control across 16 active contracts, weighted by future salary within each contract and discounted remaining salary across the roster.

Inputs
Active Contract Count
16
Current Season
2026-27
Discounted Remaining Salary
315870454.3
Supporting values
Expiring Contract Count
9
Least Optional
Expiring?: false, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Salary Weight: 0.1, Score: 20.0, Expiring?: true, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Salary Weight: 0.0, Score: 50.0, Expiring?: true, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Salary Weight: 0.1, Score: 100.0, Expiring?: false, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5
Players
Discounted Remaining Salary: 62587158.0, Expiring?: true, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Salary Weight: 0.2, Score: 50.0, Seasons: , Discounted Remaining Salary: 81200000, Expiring?: false, Name: Jarrett Allen, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 30240000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 32480000, Score: 50.0, Season: 2028-29, Status: fully_guaranteed, Discounted Remaining Salary: 27678571.0, Expiring?: true, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Salary Weight: 0.1, Score: 50.0, Seasons: , Discounted Remaining Salary: 41817500, Expiring?: false, Name: Norman Powell, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 22575000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 14898786.0, Expiring?: true, Name: Herb Jones, Player Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 17913240.0, Expiring?: false, Name: Ty Jerome, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 9659100, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 13668000, Expiring?: false, Name: Clint Capela, Player Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 7370000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 6440678.0, Expiring?: true, Name: Saddiq Bey, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 23451740.9, Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5, Seasons: Guaranteed Pct: —, Salary: 6401280, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 6706200, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8899127, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 8550000, Expiring?: false, Name: Josh Minott, Player Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 4500000, Score: 100.0, Season: 2027-28, Status: team_option, Discounted Remaining Salary: 8950617.4, Expiring?: false, Name: Jaylen Clark, Player Id: 088be70f-2db6-465e-8043-bd855b3f309b, Salary Weight: 0.0, Score: 73.3, Seasons: Guaranteed Pct: —, Salary: 3333334, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 3580246, Score: 95.0, Season: 2028-29, Status: non_guaranteed, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: DeMar DeRozan, Player Id: 07e8814f-acf4-4631-ba21-548ba0daaef2, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Klay Thompson, Player Id: fbcab9ba-2975-4613-93fd-bd8f6bde6133, Salary Weight: 0.0, Score: 50.0, Seasons: , 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: 678882.0, Expiring?: true, Name: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 678882.0, Expiring?: true, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Salary Weight: 0.0, Score: 50.0, Seasons:
Cap Flexibility
10% overall weight · starting 55.5
87.2

Cap & Flexibility combines four cap-state metrics; Tax & Apron Exposure is strongest at 100.0, while Current Cap Position is weakest at 54.457326060606064.

Current Cap Position
20% pillar weight
54.5

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
10484296
Second Apron Cushion
23484296
Second Apron Excess
0
Tax Cushion
7354588
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
10484296
Repeater
Source: default, Value: false
Second Apron Cushion
23484296
Tax Cushion
7354588
Taxpayer
false
Future Flexibility
30% pillar weight
100.0

Future Flexibility scores unavoidable commitments and dead money over the next three cap-state seasons, weighted 50/30/20.

Inputs
Future Season Count
3
Supporting values
Seasons
Commitment Ratio: 0.3, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 57003714, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, Threshold Source: official, Commitment Ratio: 0.2, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 32480000, Salary Cap: 199650000, Score: 100.0, Season: 2028-29, Threshold Source: official, Commitment Ratio: 0.0, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 0, Salary Cap: 219615000, Score: 100.0, Season: 2029-30, Threshold Source: official
Transaction Flexibility
20% pillar weight
81.4

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
2026-08-08
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
85.0
Signing Tools
100.0
Trade Exception Capacity
14.7
Trade Tools
100.0
Asset Management
5% overall weight · starting 47.5
44.8

Asset Exchange Value is displayed but excluded until PTV is calibrated; the 35/20/20 inventory weights are renormalized to 46.67/26.67/26.67. Asset Optionality is strongest at 56.0, while Pick Quality is weakest at 37.827586206896555.

Draft Capital Value
47% pillar weight
42.3

Draft Capital Value percentiles 282.19446632011557 total DAV across 11 controlled assets against the frozen league inventory.

Inputs
Asset Count
11
Benchmark
113.7, 149.6, 150.2, 156.9, 184.6, 206.1, 217.1, 219.4, 226.9, 230.2, 249.7, 263.1, 266.9, 322.5, 328.3, 351.7, 353.8, 367.9, 377.6, 382.8, 397.1, 404.8, 411.6, 425.8, 472.3, 480.8, 489.2, 559.2, 581.0, 695.3
Total Dav
282.2
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: —, Dav: 39.6, Incoming Rollover From: , Inventory Dav: 39.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 13.3, Incoming Rollover From: , Inventory Dav: 13.3, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: fd5e64d4-53b3-4161-ad73-400ca042c7d1, Pick Id: 4af34e37-691a-47f1-96b1-26e55c87e346, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 39.9, Incoming Rollover From: , Inventory Dav: 39.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 9.5, Incoming Rollover From: , Inventory Dav: 9.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: c2bcd013-3a61-40f7-8654-11199a776bc5, Part Id: 1de49c47-df10-412c-907d-a8555e5da8a1, Pick Id: 7b9088f9-debe-4f95-ab72-cbdd79d5c9da, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 39.0, Incoming Rollover From: , Inventory Dav: 39.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: dead5737-2ccd-4864-aebf-424c76ac6698, Pick Id: 9b05850e-e935-496b-a1cc-ed33f8d5388b, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, Baseline Dav: —, Dav: 30.5, Incoming Rollover From: , Inventory Dav: 30.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: range_part, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 64a9d28f-4a1c-49a5-bfe7-a72d1a5c2a10, Pick Id: 84a306c5-d3e0-49f4-a9b5-7a8d87588ff4, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 7.6, Incoming Rollover From: , Inventory Dav: 7.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 27b9476a-844a-4a7e-9d05-a3a3ed96c914, Pick Id: 3d99aa21-5002-4a61-8df0-e29af2245255, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2030, Baseline Dav: —, Dav: 35.0, Incoming Rollover From: , Inventory Dav: 35.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 7c800309-02dc-4282-8344-0b6fe0e6d903, Pick Id: 86a84960-44e1-4bc5-aca4-4d1462dfc9be, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2031, Baseline Dav: —, Dav: 6.6, Incoming Rollover From: , Inventory Dav: 6.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 879358a5-c3d4-4c83-8817-e023fd56d3d1, Pick Id: 21ada0b8-b699-4072-b9de-f7eddea20a2b, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, Baseline Dav: —, Dav: 30.1, Incoming Rollover From: , Inventory Dav: 30.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: afca5bb1-5f2d-450f-b0f3-ad37f247533f, Pick Id: 7cd27341-70c8-4842-9f27-f89a69ba73f1, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033, Baseline Dav: —, Dav: 31.1, Incoming Rollover From: , Inventory Dav: 31.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: bec5eb8b-4821-4728-b2cc-902f33405a55, Pick Id: 8ef83d8b-b14e-408f-bbce-1df8c7f56c9c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
C2bcd013-3a61-40f7-8654-11199a776bc5: 9.5, E3ab46f8-6cc3-4c34-b974-5f2c63f42707: 44.4, F7e288de-c03d-4aae-84c3-f06f569c8308: 228.3
By Year
2027: 52.9, 2028: 49.4, 2029: 39.0, 2030: 38.1, 2031: 35.0, 2032: 6.6, 2033: 61.2
First Round Dav
245.2
Second Round Dav
37.0
Swap Dav
0.0
Pick Quality
27% pillar weight
37.8

Pick Quality combines frozen-league percentiles for the best asset and top three with 1.6 Premium Asset Units.

Inputs
Best Asset Raw
39.9
Premium Asset Units
1.6
Top Three Raw
39.6
Supporting values
Best Asset
Baseline Dav: —, Dav: 39.9, Incoming Rollover From: , Inventory Dav: 39.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028
Best Asset Quality
31.0
Premium Asset Inventory
65.0
Top Three Assets
Baseline Dav: —, Dav: 39.9, Incoming Rollover From: , Inventory Dav: 39.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 39.6, Incoming Rollover From: , Inventory Dav: 39.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 39.0, Incoming Rollover From: , Inventory Dav: 39.0, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: dead5737-2ccd-4864-aebf-424c76ac6698, Pick Id: 9b05850e-e935-496b-a1cc-ed33f8d5388b, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
31.0
Asset Optionality
27% pillar weight
56.0

Asset Optionality combines 2 immediately tradable firsts, 3 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
3
Encumbrances
Complex Chain: false, Obligations: Affected Years: 2027, Counterparties: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, cc7d01c5-c03a-410f-adf3-82880341ee04, Kind: owed, Pick Id: 423f23dc-9b8d-42da-84d4-a8aac44a94b7, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2027, Affected Years: 2028, Counterparties: 40b9686c-5db4-4c8f-a8b0-118d82bd0e91, Kind: owed, Pick Id: 7c8c6e23-b99a-4e07-8cdd-235d70e95ad8, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2028, Affected Years: 2029, Counterparties: b39682b1-d8e8-4641-9e68-1fc534f2d367, Kind: owed, Pick Id: d55eb6b9-a531-4349-974f-97127b823edd, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2029, Affected Years: 2030, Counterparties: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Kind: owed, Pick Id: 84a306c5-d3e0-49f4-a9b5-7a8d87588ff4, Protected?: true, Retained Part Id: 64a9d28f-4a1c-49a5-bfe7-a72d1a5c2a10, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2030, Affected Years: 2031, Counterparties: 71d3586f-3539-43b2-a17d-c24d858b98cd, d4394731-374d-4b39-acbb-17bceffe362d, Kind: owed, Pick Id: 6fa8fee1-2977-462b-8d1f-e5e6e00829e0, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2031, Affected Years: 2032, Counterparties: d4394731-374d-4b39-acbb-17bceffe362d, Kind: owed, Pick Id: 62cd6bef-0213-4dbc-be96-657729f67f4b, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 1, Unresolved Chain?: false, Year: 2032, Affected Years: 2033, Counterparties: 05f976e2-1a87-45e5-8424-37103be34cf3, Kind: owed, Pick Id: a268426c-a4ce-4c4c-9c9d-6971aa3730a5, Protected?: false, Retained Part Id: —, Rollover Years: , Round: 2, Unresolved Chain?: false, Year: 2033, Owed First Years: 2030, 2032, Owed Second Years: 2027, 2028, 2029, 2031, 2033, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity
2
Supporting values
Calendar Flexibility
50.0
Capacity
Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: bec5eb8b-4821-4728-b2cc-902f33405a55, Pick Id: 8ef83d8b-b14e-408f-bbce-1df8c7f56c9c, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2033, Candidates: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2027, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: dead5737-2ccd-4864-aebf-424c76ac6698, Pick Id: 9b05850e-e935-496b-a1cc-ed33f8d5388b, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2029, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 7c800309-02dc-4282-8344-0b6fe0e6d903, Pick Id: 86a84960-44e1-4bc5-aca4-4d1462dfc9be, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2031, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: afca5bb1-5f2d-450f-b0f3-ad37f247533f, Pick Id: 7cd27341-70c8-4842-9f27-f89a69ba73f1, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2033, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: e3ab46f8-6cc3-4c34-b974-5f2c63f42707, Part Id: bec5eb8b-4821-4728-b2cc-902f33405a55, Pick Id: 8ef83d8b-b14e-408f-bbce-1df8c7f56c9c, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2033, Capacity: 2, Conditional: , Frozen: , Partial Rights: Chain: , Chain Role: obligation, Convey Type: retained, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 64a9d28f-4a1c-49a5-bfe7-a72d1a5c2a10, Pick Id: 84a306c5-d3e0-49f4-a9b5-7a8d87588ff4, Pick Number: —, Range: First: 1, Last: 20, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2030, Reserved Years: 2027, 2029, 2031, 2033, Swap Rights: , Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 3, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2030: Complete Firsts: 0, Partial Rights: 1, Status: owed, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2032: Complete Firsts: 0, Partial Rights: 0, Status: owed, Swap Rights: 0, 2033: Complete Firsts: 2, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2028, 2033
Encumbrance Control
55.0
Tradable First Capacity
60.0
Asset Exchange Value
0% pillar weight
41.9

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

Inputs
Total Scale
100.0
Transaction Count
4
Supporting values
Transactions
Components: Confidence: provisional, Direction: incoming, Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Type: player, Value: 0.0, Direction: incoming, Id: part, bec5eb8b-4821-4728-b2cc-902f33405a55, Type: draft_asset, Value: 31.1, Confidence: provisional, Direction: outgoing, Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: fcd45e11-8680-4850-bf91-124aa08058cc, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Type: player, Value: 0.0, Id: 627cc73c-85b2-4c0a-82fb-f5d24c22daf0, Incoming Value: 31.1, Net Advantage: 31.1, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 100.0, Components: Confidence: provisional, Direction: incoming, Id: 4539a0bf-019e-4bcd-a011-5b6c8a820b12, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 43b6ffbc-277f-4856-9867-97d8578fb672, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: a36197fc-5115-4ffc-afc9-87d416c14791, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Type: player, Value: 0.0, Direction: outgoing, Id: part, 6c48d4bf-4729-4c14-a0a9-aac68c13fa01, Type: draft_asset, Value: 32.5, Id: 662c8128-feb0-4239-a509-9b2f3ff5087e, Incoming Value: 0.0, Net Advantage: -32.5, Outgoing Value: 32.5, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 0.0, Uncapped Score: 0.0, Components: Confidence: provisional, Direction: incoming, Id: ed3ac70e-172c-45cd-8bd9-7e4a57c07ecb, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Type: player, Value: 0.0, Direction: outgoing, Id: part, cc9922be-8be2-4775-8496-1f21ddd03bdc, Type: draft_asset, Value: 6.1, Id: fa4a0c2f-c7fb-4aea-85f8-ebe49c20eca6, Incoming Value: 0.0, Net Advantage: -6.1, Outgoing Value: 6.1, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 37.8, Uncapped Score: 37.8, Components: Confidence: provisional, Direction: incoming, Id: 088be70f-2db6-465e-8043-bd855b3f309b, Type: player, Value: 0.0, Direction: incoming, Id: part, fd5e64d4-53b3-4161-ad73-400ca042c7d1, Type: draft_asset, Value: 13.3, Direction: incoming, Id: part, 1de49c47-df10-412c-907d-a8555e5da8a1, Type: draft_asset, Value: 9.5, Confidence: provisional, Direction: outgoing, Id: 486dbba6-af22-481e-a310-98829a3ad56b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Type: player, Value: 0.0, Id: 54115b62-aaba-43bc-8b10-41b0a303b535, Incoming Value: 22.8, Net Advantage: 22.8, Outgoing Value: 0.0, Plausibility Explanation: This transaction appears highly favorable based on estimated market value. Because the return falls outside the normal market range, its Asset Exchange score has been capped., Plausibility Flagged?: true, Player Involved?: true, Scale: 25.0, Score: 65.0, Uncapped Score: 95.6
Fallback: Player Transaction Value is provisional; Asset Exchange Value is displayed but excluded from the pillar score.
Timeline Alignment
20% overall weight · starting 63.4
77.1

Timeline Alignment applies Championship Push's targets; Development Environment is strongest and Prime Window Alignment is weakest.

Core Age Fit
30% pillar weight
82.8

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: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Score: 51.0, Age: 28, Core Weight: 0.2, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Score: 100.0, Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Score: 86.0, Age: 29, Core Weight: 0.2, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Score: 100.0, Age: 36, Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Score: 65.0, Age: 27, Core Weight: 0.1, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Score: 100.0
Prime Window Alignment
25% pillar weight
54.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
championship_push
Prime Midpoint
27.5
Supporting values
Core Synchronization
48.3
Players
Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Prime Timing Offset: -10.5, Window Timing Score: 0.0, Age: 28, Core Weight: 0.2, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Prime Timing Offset: -0.5, Window Timing Score: 100.0, Age: 33, Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Prime Timing Offset: -5.5, Window Timing Score: 47.5, Age: 29, Core Weight: 0.2, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Prime Timing Offset: -1.5, Window Timing Score: 100.0, Age: 36, Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Prime Timing Offset: -8.5, Window Timing Score: 2.5, Age: 27, Core Weight: 0.1, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Prime Timing Offset: 0.5, Window Timing Score: 100.0
Prime Offset Range
Max: 1.0, Min: -2.0
Prime Timing Spread
4.2
Window Timing
57.0
Core Continuity
25% pillar weight
81.8

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

Inputs
Continuity Horizon
2
Mandate
championship_push
Supporting values
Overall Core Control
79.9
Players
Age Fit Score: 51.0, Continuity Score: 62.5, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 62587158, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 62587158, 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: c059219d-5411-48ed-9f6b-3b71bb4288ee, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 28000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 28000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 30240000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 30240000, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: e29f7f19-77ba-4554-9ec7-95af15e8ff49, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 86.0, Continuity Score: 97.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 21500000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 21500000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 22575000, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 22575000, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: c5ac1eeb-3f10-4b46-bed4-1bf2446b953b, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 9220050, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 9220050, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 9659100, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 9659100, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.2, Player Id: e5c21468-a269-4a88-98c9-d128d6ebc863, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 65.0, Continuity Score: 50.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 27678571, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 27678571, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: non_bird, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 87.5, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 6440678, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 6440678, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: none, Control Factor: 0.8, Estimated: true, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Estimated restricted (D-17): 1 years of service at free agency (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: e1f528e1-6c76-4ff0-9881-5879f14e6b3d, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control
86.1
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Development Environment
20% pillar weight
91.5

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
8
Meaningful Young Role Count
0
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
0.0
Young Player Opportunity
90.0
Young Rotation Minutes
0
View final roster

See the Golden State Warriors cap sheet this grade was calculated from.

Think you can do better?

Build your own moves for the Golden State Warriors and see how your front office grades out.

Grade your own scenario

Teams

More

GM Challenges
Browse
Team Contracts Player Contracts FA Market
App
Install app

Open trades and cap sheets straight from your home screen in their own app window.

iPhone or iPad

In Safari, open the Share menu, choose Add to Home Screen, then tap Add. Keep Open as Web App enabled if shown.

Android or desktop

Use Install Armchair GM above when available, or open your browser menu and choose Install app or Add to Home screen.

An internet connection is required for live data, trades, and scenario changes.

What's new About
Account
Sign in Tip jar Support Armchair GM