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

Curry's Last Dance — GM Grade

Share on X
F

AVC GM Grade

40/100

Championship Push mandate

Front-office assessment

Against the Championship Push mandate, asset management is the clearest gain, while timeline alignment is the main cost. 3 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

  • Asset Management: The organization finishes with a stronger collection of player and draft assets.
  • Competitive Strength: The roster projects to provide more immediate on-court strength.
  • Roster Construction: The roster has a better mix of coverage, skills, and usable depth.

Areas for improvement

  • Timeline Alignment: The roster is less aligned with the mandate's competitive window.
  • 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.

3 material concerns

  • Signing

    Jalen Duren

    Aggressive
    Teams
    Not saved for this finding
    Assets
    Jalen Duren
    Principal reason
    Salary Below Expected

    Jalen Duren's first-season salary is 18.5% of the confidence-adjusted frozen expectation.

  • Signing

    James Harden

    Unrealistic
    Teams
    Not saved for this finding
    Assets
    James Harden
    Principal reason
    Salary Below Expected

    James Harden's first-season salary is 9.6% of the confidence-adjusted frozen expectation.

  • Trade

    Trade with ATL

    Unlikely
    Teams
    ATL
    Assets
    Ryan Nembhard, Aaron Wiggins, Asa Newell, Kristaps Porzingis, Swap: less favorable of MIL/NOP 2027 1st, Swap: 2nd most favorable of ATL/CLE/LAL/UTA 2028 1st, 2029 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.

Pillar scores

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

Competitive Strength
Improved · Δ +24.2
95.0

The roster projects to provide more immediate on-court strength. The clearest supporting improvement is Rotation Quality. Competitive Strength moved +24.2 points from the inherited state.

Roster Construction
Improved · Δ +19.4
87.8

The roster has a better mix of coverage, skills, and usable depth. The clearest supporting improvement is Skill Coverage. Roster Construction moved +19.4 points from the inherited state.

Contract Health
Improved · Δ +3.7
69.5

The contract structure is healthier and carries less value risk. The clearest supporting improvement is Contract Optionality. Contract Health moved +3.7 points from the inherited state.

Cap Flexibility
Improved · Δ +1.0
56.5

The team has more room to maneuver under the cap and apron rules. The clearest supporting improvement is Current Cap Position. Cap Flexibility moved +1 points from the inherited state.

Asset Management
Improved · Δ +27.8
75.4

The organization finishes with a stronger collection of player and draft assets. The clearest supporting improvement is Draft Capital Value. Asset Management moved +27.8 points from the inherited state. Relevant recorded context: Trade with ATL: sent Kristaps Porzingis (ATL); received Ryan Nembhard (ATL), Aaron Wiggins (ATL), Asa Newell (ATL), Swap: less favorable of MIL/NOP 2027 1st (ATL), Swap: 2nd most favorable of ATL/CLE/LAL/UTA 2028 1st (ATL), and 2029 Rnd 1 (ATL).

Timeline Alignment
Declined · Δ -6.1
57.3

The roster is less aligned with the mandate's competitive window. The clearest supporting decline is Development Environment. Timeline Alignment moved -6.1 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
78.6
Plausibility penalty
0.0
Final score
40.0 (cap 40.0)

Scenario Progression

applied

Improvement is expected; regression always counts negatively.

Canonical Final GM Grade

40.0

Authoritative score

1 · Inherited state

65.6

Comparable State Score

2 · Final state

78.3

Δ +12.7 vs. inherited

3 · Canonical grade

40.0

Remains authoritative

4 · Bounded adjustment

+1.1

Caps +3.0 / −4.0

5 · Proposed grade

41.1

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
95.0

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 98.5482278531726, while Two-Way Balance is weakest at 77.75622080915028.

Star Power
30% pillar weight
98.5

The top three Star Power contributions come from Victor Wembanyama, Stephen Curry, James Harden.

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
6.6
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 8.7, Assigned Minutes: 36, Contribution: 8.7, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 5.0, Assigned Minutes: 36, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.8, Assigned Minutes: 24, Contribution: 2.2, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Replacement?: false, Role Factor: 0.8
Starting Five
25% pillar weight
98.1

Starting Five Quality combines equal contributions from James Harden, Cooper Flagg, Victor Wembanyama, Stephen Curry, Pascal Siakam.

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
17.4
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 2.8, Assigned Minutes: 24, Contribution: 2.4, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Replacement?: false, Role Factor: 0.9, Adjusted Epm: -0.1, Assigned Minutes: 30, Contribution: -0.1, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 8.7, Assigned Minutes: 36, Contribution: 8.7, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 5.0, Assigned Minutes: 36, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 1.4, Assigned Minutes: 35, Contribution: 1.4, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Replacement?: false, Role Factor: 1.0
Rotation Quality
30% pillar weight
97.3

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
2.4
Supporting values
Contributions
Adjusted Epm: -1.2, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 24, Contribution: -36.0, Effective Minutes: 24.0, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Replacement?: false, Adjusted Epm: 4.5, Assigned Minutes: 12, Contribution: 54.6, Effective Minutes: 12.0, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Replacement?: false, Adjusted Epm: 2.8, Assigned Minutes: 24, Contribution: 66.5, Effective Minutes: 24.0, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Replacement?: false, Adjusted Epm: -0.1, Assigned Minutes: 30, Contribution: -2.1, Effective Minutes: 30.0, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Replacement?: false, Adjusted Epm: -1.7, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Replacement?: false, Adjusted Epm: 8.7, Assigned Minutes: 36, Contribution: 314.6, Effective Minutes: 36.0, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Replacement?: false, Adjusted Epm: -0.0, Assigned Minutes: 18, Contribution: -0.2, Effective Minutes: 18.0, Name: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Replacement?: false, Adjusted Epm: -1.9, Assigned Minutes: 12, Contribution: -22.8, Effective Minutes: 12.0, Name: Ryan Nembhard, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, Replacement?: false, Adjusted Epm: 5.0, Assigned Minutes: 36, Contribution: 180.0, Effective Minutes: 36.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Epm: 1.4, Assigned Minutes: 35, Contribution: 47.6, Effective Minutes: 35.0, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Replacement?: false, Adjusted Epm: -1.6, Assigned Minutes: 13, Contribution: -21.2, Effective Minutes: 13.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Epm: 0.8, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Replacement?: false, Adjusted Epm: -0.8, Assigned Minutes: 0, Contribution: 0.0, Effective Minutes: 0.0, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Replacement?: false
Fallback: Darryn Peterson's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
77.8

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
0.4
Rotation Oepm
2.1
Supporting values
Contributions
Adjusted Depm: 0.8, Adjusted Oepm: -2.0, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Aaron Wiggins, Offensive Contribution: 0.0, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 24, Defensive Contribution: -18.0, Effective Minutes: 24.0, Name: Darryn Peterson, Offensive Contribution: -18.0, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Replacement?: false, Adjusted Depm: 1.1, Adjusted Oepm: 3.4, Assigned Minutes: 12, Defensive Contribution: 13.4, Effective Minutes: 12.0, Name: Jalen Duren, Offensive Contribution: 41.2, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Replacement?: false, Adjusted Depm: -1.1, Adjusted Oepm: 3.9, Assigned Minutes: 24, Defensive Contribution: -26.2, Effective Minutes: 24.0, Name: James Harden, Offensive Contribution: 92.6, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: 0.0, Assigned Minutes: 30, Defensive Contribution: -2.7, Effective Minutes: 30.0, Name: Cooper Flagg, Offensive Contribution: 0.6, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -1.5, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Jeremy Sochan, Offensive Contribution: 0.0, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Replacement?: false, Adjusted Depm: 4.5, Adjusted Oepm: 4.3, Assigned Minutes: 36, Defensive Contribution: 160.2, Effective Minutes: 36.0, Name: Victor Wembanyama, Offensive Contribution: 154.8, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: 0.2, Assigned Minutes: 18, Defensive Contribution: -4.5, Effective Minutes: 18.0, Name: Peyton Watson, Offensive Contribution: 4.3, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Replacement?: false, Adjusted Depm: -0.9, Adjusted Oepm: -1.0, Assigned Minutes: 12, Defensive Contribution: -10.8, Effective Minutes: 12.0, Name: Ryan Nembhard, Offensive Contribution: -12.0, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 5.6, Assigned Minutes: 36, Defensive Contribution: -22.3, Effective Minutes: 36.0, Name: Stephen Curry, Offensive Contribution: 202.3, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: 1.5, Assigned Minutes: 35, Defensive Contribution: -5.3, Effective Minutes: 35.0, Name: Pascal Siakam, Offensive Contribution: 52.9, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: -2.0, Assigned Minutes: 13, Defensive Contribution: 5.5, Effective Minutes: 13.0, Name: Draymond Green, Offensive Contribution: -26.6, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: -0.1, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Gary Payton II, Offensive Contribution: 0.0, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Replacement?: false, Adjusted Depm: -0.3, Adjusted Oepm: -0.5, Assigned Minutes: 0, Defensive Contribution: 0.0, Effective Minutes: 0.0, Name: Asa Newell, Offensive Contribution: 0.0, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Replacement?: false
Defensive Strength
68.2
Offensive Strength
100.0
Fallback: Darryn Peterson's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
20% overall weight · starting 68.4
87.8

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 71.97082573494586.

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: 3.8, Pg: 3.3, Sf: 2.0, Sg: 2.0
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Darryn Peterson has no season-minutes sample, so no SG coverage credit was invented.
Skill Coverage
35% pillar weight
72.0

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

Inputs
Average Skill Score
76.2
Ranked Player Indexes
Defense: 88.1, 87.9, 79.8, 74.8, Playmaking: 90.2, 88.3, Rebounding: 98.2, 96.0, 76.4, Rim Protection: 99.7, 79.2, Shooting: 85.1, 74.6, 71.7, 69.6, 66.4
Team Raw Scores
Defense: 84.4, Playmaking: 89.6, Rebounding: 93.2, Rim Protection: 93.6, Shooting: 75.6
Weakest Skill Score
62.0
Supporting values
Defense
62.0
Playmaking
77.8
Rebounding
86.5
Rim Protection
90.7
Shooting
64.3
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: 88.4, Scores: C: 96.5, Pf: 75.0, Pg: 90.0, Sf: 89.3, Sg: 91.4, Units: C: 3.3, Pf: 5.2, Pg: 4.0, Sf: 4.0, Sg: 3.9, 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: 0.4, 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: 5.0, Playmaking: 7.0, Rebounding: 7.6, Rim Protection: 8.1, Shooting: 6.1, Weakest Score: 100.0
Supporting values
Position Depth
84.4
Skill Concentration
100.0
Skill Redundancy
100.0
Fallback: Darryn Peterson has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 65.8
69.5

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 98.79175975539611, while Contract Value is weakest at 51.67120571834012.

Contract Value
35% pillar weight
51.7

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
346396514.7
Supporting values
Best Contracts
Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Salary Weight: 0.0, Score: 95.6, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Salary Weight: 0.0, Score: 90.5, Name: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Salary Weight: 0.0, Score: 77.6
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, Discounted Remaining Salary: 95993486.4, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Projected Deficit: 6238162, Projected Surplus: 0, Salary Weight: 0.3, Score: 46.9, Seasons: Adjusted Expected: 46053749, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39355041, Salary: 48924624, Score: 47.1, Season: 2026-27, Surplus: -2870875, Valuation Method: expected_salary, Adjusted Expected: 48931449, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 39827301, Salary: 52298736, Score: 46.8, Season: 2027-28, Surplus: -3367287, 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: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 16868246.0, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Projected Deficit: 0, Projected Surplus: 10928862, Salary Weight: 0.0, Score: 69.7, Seasons: Adjusted Expected: 27797108, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 53297787, Salary: 16868246, Score: 69.7, Season: 2026-27, Surplus: 10928862, 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: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 43547808.8, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Projected Deficit: 0, Projected Surplus: 9035038, Salary Weight: 0.1, Score: 58.0, Seasons: Adjusted Expected: 17404269, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 24140111, Salary: 14517480, Score: 58.3, Season: 2026-27, Surplus: 2886789, Valuation Method: expected_salary, Adjusted Expected: 18487038, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 27350746, Salary: 15208680, Score: 58.9, Season: 2027-28, Surplus: 3278358, Valuation Method: expected_salary, Adjusted Expected: 22048037, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 30988395, Salary: 19178146, Score: 56.5, Season: 2028-29, Surplus: 2869891, 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: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 50100197.8, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Projected Deficit: 0, Projected Surplus: 13687741, Salary Weight: 0.1, Score: 59.4, Seasons: Adjusted Expected: 16256724, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 23400000, Salary: 13195320, Score: 59.4, Season: 2026-27, Surplus: 3061404, Valuation Method: expected_salary, Adjusted Expected: 17272678, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 26512200, Salary: 13855320, Score: 59.9, Season: 2027-28, Surplus: 3417358, Valuation Method: expected_salary, Adjusted Expected: 18287410, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 30038323, Salary: 14515320, Score: 60.3, Season: 2028-29, Surplus: 3772090, Valuation Method: expected_salary, Adjusted Expected: 21755223, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 34033420, Salary: 18318334, Score: 57.9, Season: 2029-30, Surplus: 3436889, 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: 22415889.5, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Projected Deficit: 520950, Projected Surplus: 105880, Salary Weight: 0.1, Score: 49.1, Seasons: Adjusted Expected: 8336042, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7179328, Salary: 8831776, Score: 47.2, Season: 2026-27, Surplus: -495734, Valuation Method: expected_salary, Adjusted Expected: 7965439, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 7897261, Salary: 7990655, Score: 49.8, Season: 2027-28, Surplus: -25216, Valuation Method: expected_salary, Adjusted Expected: 8096535, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 8426377, Salary: 7990655, Score: 50.7, Season: 2028-29, Surplus: 105880, 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: uncorroborated_rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Discounted Remaining Salary: 11438523.2, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Projected Deficit: 771762, Projected Surplus: 0, Salary Weight: 0.0, Score: 47.5, Seasons: Adjusted Expected: 3254921, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 2917616, Salary: 3399480, Score: 47.9, Season: 2026-27, Surplus: -144559, Valuation Method: expected_salary, Adjusted Expected: 3491970, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 3305659, Salary: 3560880, Score: 49.0, Season: 2027-28, Surplus: -68910, Valuation Method: expected_salary, Adjusted Expected: 5484521, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Expected: 3745312, Salary: 6042814, Score: 45.4, Season: 2028-29, Surplus: -558293, 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: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Projected Deficit: 0, Projected Surplus: 171088, Salary Weight: 0.0, Score: 53.3, Seasons: Adjusted Expected: 2623221, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 3022426, Salary: 2452133, Score: 53.3, Season: 2026-27, Surplus: 171088, 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: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Projected Deficit: 0, Projected Surplus: 25226219, Salary Weight: 0.0, Score: 95.6, Seasons: Adjusted Expected: 27678352, Confidence: 0.6, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 44495831, Salary: 2452133, Score: 95.6, Season: 2026-27, Surplus: 25226219, 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: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Projected Deficit: 0, Projected Surplus: 10508433, Salary Weight: 0.0, Score: 90.5, Seasons: Adjusted Expected: 12960566, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 37480242, Salary: 2452133, Score: 90.5, Season: 2026-27, Surplus: 10508433, 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: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Projected Deficit: 0, Projected Surplus: 3015335, Salary Weight: 0.0, Score: 77.6, Seasons: Adjusted Expected: 5467468, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 12503250, Salary: 2452133, Score: 77.6, Season: 2026-27, Surplus: 3015335, 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: 2449421.0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Projected Deficit: 0, Projected Surplus: 2012467, Salary Weight: 0.0, Score: 72.6, Seasons: Adjusted Expected: 4461888, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9157645, Salary: 2449421, Score: 72.6, Season: 2026-27, Surplus: 2012467, 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: 2150917.0, Name: Ryan Nembhard, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, Projected Deficit: 0, Projected Surplus: 138208, Salary Weight: 0.0, Score: 53.0, Seasons: Adjusted Expected: 2289125, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 2611610, Salary: 2150917, Score: 53.0, Season: 2026-27, Surplus: 138208, 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
19431676
Total Projected Surplus
75552548
Worst Contracts
Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Salary Weight: 0.1, Score: 40.1, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Salary Weight: 0.2, Score: 44.9, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Salary Weight: 0.3, Score: 46.9
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
98.8

Long-Term Risk measures 3392503.0 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
3392503.0
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, Exposure: 3367287.0, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Projected Overpayment: 3367287, Score: —, Seasons: Adjusted Expected: 48931449, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 3367287.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 3367287, Salary: 52298736, Score: —, Season: 2027-28, 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: , Exposure: 0, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, 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: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Exposure: 0.0, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 18487038, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 15208680, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 22048037, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 19178146, Score: —, Season: 2028-29, 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: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 17272678, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 13855320, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 18287410, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 14515320, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 21755223, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 18318334, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2028-29, Exposure: 25216.0, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Projected Overpayment: 25216, Score: —, Seasons: Adjusted Expected: 7965439, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 25216.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 25216, Salary: 7990655, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 8096535, 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: 7990655, Score: —, Season: 2028-29, 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: uncorroborated_rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Season: 2028-29, Exposure: 0.0, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Projected Overpayment: 627203, Score: —, Seasons: Adjusted Expected: 3491970, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 1.0, Projected Overpayment: 68910, Salary: 3560880, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 5484521, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: uncorroborated_rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 558293, Salary: 6042814, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Ryan Nembhard, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, 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: 3392503.0, Season: 2027-28
Seasons
2027-28: 3392503.0, 2028-29: 0.0, 2029-30: 0.0, 2030-31: 0
Top Exposure Players
Exposure: 3367287.0, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Projected Overpayment: 3367287, Exposure: 25216.0, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Projected Overpayment: 25216
Contract Mobility
20% pillar weight
60.2

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
346396514.7
Guaranteed Remaining Salary
287341108.0
Low Mobility Exposure
52.4
Salary Cap
165000000
Weighted Mobility Average
63.5
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: 46.9, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.3, Score: 55.9, 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: 95.6, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 89.8, Term Utility: 100.0, Marketability: 90.5, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 86.8, Term Utility: 100.0, Marketability: 69.7, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Restriction Modifier: 1.0, Salary Utility: 100.0, Salary Weight: 0.0, Score: 81.8, Term Utility: 100.0
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: 95993486.4, Guaranteed Remaining Salary: 101223360.0, Guaranteed Years Remaining: 2, Marketability: 46.9, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.3, Score: 55.9, Term Utility: 85.0, 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: 16868246.0, Guaranteed Remaining Salary: 16868246.0, Guaranteed Years Remaining: 1, Marketability: 69.7, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.0, Score: 81.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 43547808.8, Guaranteed Remaining Salary: 14517480.0, Guaranteed Years Remaining: 1, Marketability: 58.0, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 100.0, Salary Weight: 0.1, Score: 74.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 50100197.8, Guaranteed Remaining Salary: 27050640.0, Guaranteed Years Remaining: 2, Marketability: 59.4, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 70.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 22415889.5, Guaranteed Remaining Salary: 16822431.0, Guaranteed Years Remaining: 2, Marketability: 49.1, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 64.7, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 11438523.2, Guaranteed Remaining Salary: 3399480.0, Guaranteed Years Remaining: 1, Marketability: 47.5, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 66.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 53.3, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 64.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 95.6, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 89.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 90.5, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 86.8, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 77.6, Name: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 79.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Guaranteed Remaining Salary: 3876529.0, Guaranteed Years Remaining: 1, Marketability: 72.6, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 76.0, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 2150917.0, Guaranteed Remaining Salary: 2150917.0, Guaranteed Years Remaining: 1, Marketability: 53.0, Name: Ryan Nembhard, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 64.3, 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
6
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: 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: 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: 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
64.6

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
346396514.7
Supporting values
Expiring Contract Count
11
Least Optional
Expiring?: true, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Salary Weight: 0.0, Score: 50.0, Expiring?: true, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Salary Weight: 0.0, Score: 50.0, Expiring?: true, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Salary Weight: 0.0, Score: 50.0
Most Optional
Expiring?: false, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Salary Weight: 0.0, Score: 100.0, Expiring?: false, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Salary Weight: 0.1, Score: 100.0, Expiring?: false, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Salary Weight: 0.1, Score: 85.2
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: 95993486.4, Expiring?: false, Name: Pascal Siakam, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Salary Weight: 0.3, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 52298736, Score: 50.0, Season: 2027-28, 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: 16868246.0, Expiring?: true, Name: Victor Wembanyama, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 43547808.8, Expiring?: false, Name: Cooper Flagg, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Salary Weight: 0.1, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 15208680, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 19178146, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 50100197.8, Expiring?: false, Name: Darryn Peterson, Player Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Salary Weight: 0.1, Score: 85.2, Seasons: Guaranteed Pct: —, Salary: 13855320, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 14515320, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 18318334, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 22415889.5, Expiring?: false, Name: Aaron Wiggins, Player Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Salary Weight: 0.1, Score: 75.0, Seasons: Guaranteed Pct: —, Salary: 7990655, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 7990655, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 11438523.2, Expiring?: false, Name: Asa Newell, Player Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Salary Weight: 0.0, Score: 100.0, Seasons: Guaranteed Pct: —, Salary: 3560880, Score: 100.0, Season: 2027-28, Status: team_option, Guaranteed Pct: —, Salary: 6042814, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Jeremy Sochan, Player Id: 6821f3e7-06b8-4f63-bfc5-a4d29a43219e, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: James Harden, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Jalen Duren, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Peyton Watson, Player Id: a57c4914-1493-4293-9f44-b639b36522d8, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2150917.0, Expiring?: true, Name: Ryan Nembhard, Player Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, 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
56.5

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 100.0, while Current Cap Position is weakest at 23.80874303030303.

Current Cap Position
20% pillar weight
23.8

Current Cap Position scores the between-aprons 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
between_aprons
First Apron Cushion
-1607787
Second Apron Cushion
11392213
Second Apron Excess
0
Tax Cushion
-7723577
Tax Apron Exposure
30% pillar weight
43.1

Tax & Apron Exposure scores the between-aprons zone using the projected engine tax bill and recorded repeater assumption.

Inputs
Financial Zone
between_aprons
Projected Tax Bill
8229471
Salary Cap
165000000
Tax Bill Ratio
0.0
Supporting values
First Apron Cushion
-1607787
Repeater
Source: default, Value: false
Second Apron Cushion
11392213
Tax Cushion
-7723577
Taxpayer
true
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: 0.4, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 74322282, Salary Cap: 181500000, Score: 100.0, Season: 2027-28, 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: 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
44.2

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: 6102000, 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: 6102000, Taxpayer Threshold: 6102000, Triggers Hard Cap: false, Type: mle, Usable: true
Non Taxpayer Mle
15139000
Supporting values
Roster Maneuverability
85.0
Signing Tools
52.2
Trade Exception Capacity
0.0
Trade Tools
50.0
Asset Management
5% overall weight · starting 47.5
75.4

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 84.19999999999999, while Pick Quality is weakest at 65.19655172413793.

Draft Capital Value
47% pillar weight
76.2

Draft Capital Value percentiles 412.97220941239715 total DAV across 13 controlled assets against the frozen league inventory.

Inputs
Asset Count
13
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
413.0
Window
First Year: 2027, Last Year: 2033
Supporting values
Assets
Baseline Dav: 0.0, Dav: 56.1, Incoming Rollover From: , Inventory Dav: 56.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, 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: 0.0, Dav: 48.0, Incoming Rollover From: , Inventory Dav: 48.0, Inventory Std Error: 0.1, Inventory Variance: 90.4, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: 11954704298315226590, 18076560926601221467, 12749971953910204350, Std Error: 0.1, Swap Group Id: 7322a1e4-2f37-4657-87e7-997c7a4e5b50, Swap Note: UTA most favorable of UTA/CLE/ATL-layer/LAL; ATL more favorable of own vs less of UTA/CLE; LAL least favorable of all [CLE-UTA 9/3/2022; ATL-CLE 2/6/2025; Kessler S&T UTA-LAL 7/2026], Variance: 90.4, Year: 2028, 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: 42.1, Incoming Rollover From: , Inventory Dav: 42.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Part Id: d45bfb33-a683-463f-a541-8033482701fc, Pick Id: 09b22815-f39d-45c5-95ed-d97c9a5a047c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029, 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: 32.5, Incoming Rollover From: , Inventory Dav: 32.5, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 6c48d4bf-4729-4c14-a0a9-aac68c13fa01, Pick Id: 62cd6bef-0213-4dbc-be96-657729f67f4b, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2032, 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: 6.1, Incoming Rollover From: , Inventory Dav: 6.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: cc9922be-8be2-4775-8496-1f21ddd03bdc, Pick Id: a268426c-a4ce-4c4c-9c9d-6971aa3730a5, Provisional?: false, Rank: —, Round: 2, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2033
By Origin Team
1e35b5fe-35a4-4919-b64a-a39e1a9786d6: 42.1, F7e288de-c03d-4aae-84c3-f06f569c8308: 266.9, Swap Pool: 104.0
By Year
2027: 95.6, 2028: 87.8, 2029: 81.1, 2030: 38.1, 2031: 35.0, 2032: 39.1, 2033: 36.2
First Round Dav
392.7
Second Round Dav
20.3
Swap Dav
104.0
Pick Quality
27% pillar weight
65.2

Pick Quality combines frozen-league percentiles for the best asset and top three with 3.1499999999999995 Premium Asset Units.

Inputs
Best Asset Raw
56.1
Premium Asset Units
3.1
Top Three Raw
50.8
Supporting values
Best Asset
Baseline Dav: 0.0, Dav: 56.1, Incoming Rollover From: , Inventory Dav: 56.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027
Best Asset Quality
58.6
Premium Asset Inventory
91.5
Top Three Assets
Baseline Dav: 0.0, Dav: 56.1, Incoming Rollover From: , Inventory Dav: 56.1, Inventory Std Error: 0.0, Inventory Variance: 0.0, Iterations: —, Kind: swap_outcome, Method: exact, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: —, Std Error: 0.0, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Variance: 0.0, Year: 2027, Baseline Dav: 0.0, Dav: 48.0, Incoming Rollover From: , Inventory Dav: 48.0, Inventory Std Error: 0.1, Inventory Variance: 90.4, Iterations: 10000, Kind: swap_outcome, Method: monte_carlo, Original Team Id: —, Part Id: —, Pick Id: —, Provisional?: false, Rank: 2, Round: 1, Seed: 11954704298315226590, 18076560926601221467, 12749971953910204350, Std Error: 0.1, Swap Group Id: 7322a1e4-2f37-4657-87e7-997c7a4e5b50, Swap Note: UTA most favorable of UTA/CLE/ATL-layer/LAL; ATL more favorable of own vs less of UTA/CLE; LAL least favorable of all [CLE-UTA 9/3/2022; ATL-CLE 2/6/2025; Kessler S&T UTA-LAL 7/2026], Variance: 90.4, Year: 2028, Baseline Dav: —, Dav: 42.1, Incoming Rollover From: , Inventory Dav: 42.1, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Part Id: d45bfb33-a683-463f-a541-8033482701fc, Pick Id: 09b22815-f39d-45c5-95ed-d97c9a5a047c, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2029
Top Three Quality
58.6
Asset Optionality
27% pillar weight
84.2

Asset Optionality combines 4 immediately tradable firsts, 5 clean first-round years, and normalized encumbrance control.

Inputs
Clean First Round Years
5
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, Owed First Years: 2030, Owed Second Years: 2027, 2028, 2029, 2031, Owed Swaps: 0, Rollover Risk Years:
Tradable First Capacity
4
Supporting values
Calendar Flexibility
82.0
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: 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: 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, 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: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Part Id: d45bfb33-a683-463f-a541-8033482701fc, Pick Id: 09b22815-f39d-45c5-95ed-d97c9a5a047c, 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: 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: 6c48d4bf-4729-4c14-a0a9-aac68c13fa01, Pick Id: 62cd6bef-0213-4dbc-be96-657729f67f4b, 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: 2032, 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, Capacity: 4, 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: 2029, 2031, 2032, Swap Rights: Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: cd1ba595-02f2-42e8-9488-8bf2090e6a18, Part Id: 2ad106bb-f1d8-4dd6-8877-9a25e4d5f339, Pick Id: 2053fd9b-6167-4900-b2e8-d9d1e316d441, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Incoming Rollover From: , Original Team Id: 9ef3c54b-7735-4b79-9054-a7a2af819f9c, Part Id: a8e3ef62-2db9-4f0f-b8bd-13a5bef45c73, Pick Id: 7bd13e3e-2254-4a24-bed6-01b61db8c344, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2027, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: e330ae23-8976-4b89-ad6e-dbc4374b6711, Swap Note: NOP more favorable of MIL/NOP; ATL less favorable, protected 1-4 (if 1-4, ATL obligation extinguished, NOP keeps both) [ATL-NOP 7/6/2024], Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2027, Chain: , Chain Role: fallback, Convey Type: —, Frozen: false, Incoming Rollover From: , Kind: swap_outcome, Members: Incoming Rollover From: , Original Team Id: 1e35b5fe-35a4-4919-b64a-a39e1a9786d6, Part Id: 68e23c97-4351-4d83-9749-e78dab052dd0, Pick Id: 1438c527-0abc-45a5-bd52-5e667b5afe78, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 852a6641-f09e-4686-99c5-26974ee50abf, Part Id: 127fb919-1eab-4306-9d3b-2d61b585d0bd, Pick Id: 3c27a7c5-72e0-4c12-b0d0-07af25403c59, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 6436bc01-87d6-40e9-8034-3d10597c2cc6, Part Id: 50e4824f-1256-4272-a44b-37470058804e, Pick Id: c9e06b90-f121-4914-ba66-c23cb547ec24, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Incoming Rollover From: , Original Team Id: 1ab2b119-5443-4a23-bfc0-4a4807745bba, Part Id: 92938953-4e7d-4678-8dea-e542e3b99d07, Pick Id: e53b6498-2295-45b7-8ccc-aad65f45de7a, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Round: 1, Year: 2028, Original Team Id: —, Part Id: —, Pick Id: —, Pick Number: —, Range: —, Rank: 2, Reason: —, Resolved?: true, Round: 1, Swap Group Id: 7322a1e4-2f37-4657-87e7-997c7a4e5b50, Swap Note: UTA most favorable of UTA/CLE/ATL-layer/LAL; ATL more favorable of own vs less of UTA/CLE; LAL least favorable of all [CLE-UTA 9/3/2022; ATL-CLE 2/6/2025; Kessler S&T UTA-LAL 7/2026], Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2028, Window: First: 2027, Last: 2033, Step: 1
Clean Years
Count: 5, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 1, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 1, 2029: Complete Firsts: 2, Partial Rights: 0, Status: clean, 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: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2033: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, Window: First: 2027, Last: 2033, Step: 1, Years: 2027, 2028, 2029, 2032, 2033
Encumbrance Control
73.0
Tradable First Capacity
90.0
Asset Exchange Value
0% pillar weight
56.3

Asset Exchange Value scored 5 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs
Total Scale
173.1
Transaction Count
5
Supporting values
Transactions
Components: Confidence: provisional, Direction: incoming, Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, 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: f7ec3457-406a-41ad-a045-e9cfadadf966, Type: player, Value: 0.0, Id: 7d346269-0dc5-4a77-8249-04228e2d1cb1, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: a36197fc-5115-4ffc-afc9-87d416c14791, Type: player, Value: 0.0, Id: 45a1e6ba-5a1d-491e-bcc8-d8c2fa566e98, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: 127a4c5f-f7bf-4702-b05f-eef0c9b28ca0, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Type: player, Value: 0.0, Id: 6ab6f28a-ed4c-4394-a0b9-567f40cc5393, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 486dbba6-af22-481e-a310-98829a3ad56b, 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: fcd45e11-8680-4850-bf91-124aa08058cc, Type: player, Value: 0.0, Id: f879dcd4-ea2c-4483-967d-8116c4f1fb5f, Incoming Value: 0.0, Net Advantage: 0.0, Outgoing Value: 0.0, Plausibility Explanation: —, Plausibility Flagged?: false, Player Involved?: true, Scale: 25.0, Score: 50.0, Uncapped Score: 50.0, Components: Confidence: provisional, Direction: incoming, Id: aeced6fd-3933-48c0-b13b-a85c56d9c8eb, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: 0f3c9e88-9028-4a9e-9e94-f47bede1ff52, Type: player, Value: 0.0, Confidence: provisional, Direction: incoming, Id: fdb2e492-7559-4187-9b42-c15ad0ab80ef, Type: player, Value: 0.0, Direction: incoming, Id: swap_outcome, e330ae23-8976-4b89-ad6e-dbc4374b6711, 2, Type: draft_asset, Value: 56.1, Direction: incoming, Id: swap_outcome, 7322a1e4-2f37-4657-87e7-997c7a4e5b50, 2, Type: draft_asset, Value: 48.0, Direction: incoming, Id: part, d45bfb33-a683-463f-a541-8033482701fc, Type: draft_asset, Value: 42.1, Confidence: provisional, Direction: outgoing, Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Type: player, Value: 0.0, Id: 4179a0df-090f-44a7-a39f-ba6d0ad16c09, Incoming Value: 146.1, Net Advantage: 146.1, 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: 73.1, Score: 65.0, Uncapped Score: 100.0
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
57.3

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

Core Age Fit
30% pillar weight
68.8

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: 22, Core Weight: 0.2, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Score: 76.0, Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Score: 51.0, Age: 32, Core Weight: 0.2, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Score: 93.0, Age: 36, Core Weight: 0.2, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Score: 65.0, Age: 19, Core Weight: 0.2, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Score: 52.0, Age: 22, Core Weight: 0.1, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Score: 76.0
Prime Window Alignment
25% pillar weight
17.7

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
championship_push
Prime Midpoint
27.5
Supporting values
Core Synchronization
10.0
Players
Age: 22, Core Weight: 0.2, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Prime Timing Offset: 5.5, Window Timing Score: 32.5, Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Prime Timing Offset: -10.5, Window Timing Score: 0.0, Age: 32, Core Weight: 0.2, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Prime Timing Offset: -4.5, Window Timing Score: 62.5, Age: 36, Core Weight: 0.2, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Prime Timing Offset: -8.5, Window Timing Score: 2.5, Age: 19, Core Weight: 0.2, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Prime Timing Offset: 8.5, Window Timing Score: 0.0, Age: 22, Core Weight: 0.1, Player Id: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Prime Timing Offset: 5.5, Window Timing Score: 32.5
Prime Offset Range
Max: 1.0, Min: -2.0
Prime Timing Spread
7.5
Window Timing
21.8
Core Continuity
25% pillar weight
86.0

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

Inputs
Continuity Horizon
2
Mandate
championship_push
Supporting values
Overall Core Control
87.3
Players
Age Fit Score: 76.0, Continuity Score: 87.5, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 16868246, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 16868246, 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): expiring rookie-scale contract (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: rfa_rights, Team Controlled: false, Original Core Weight: 0.2, Player Id: 77e6fc2f-838a-405b-b4e3-0394f51c9709, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, 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: 93.0, Continuity Score: 100.0, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 48924624, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 48924624, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 52298736, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 52298736, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: d4abed3d-4bc1-4e2e-9bcb-77eca4883f46, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 65.0, Continuity Score: 87.5, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2452133, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2452133, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: non_bird, 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: 0.2, Player Id: 30387f12-ebad-4291-9da6-429657b54753, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 52.0, Continuity Score: 97.5, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 14517480, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 14517480, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 15208680, Guaranteed Pct: —, Option Decision: —, Option Type: team, Reason: Team option — the team holds the decision, Salary: 15208680, Season: 2027-28, Source: contract, Status: team_option, Team Controlled: true, Original Core Weight: 0.2, Player Id: 51c712a5-3b10-496e-a3d5-e369751c4f6b, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1, Age Fit Score: 76.0, Continuity Score: 87.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 2452133, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 2452133, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: non_bird, 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: 19e128e8-cb0c-4338-b9ca-1b0a01dbc6a2, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control
83.0
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Fallback: Control status for 2027-28 uses the documented RFA estimate.
Development Environment
20% pillar weight
53.8

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

Inputs
Mandate
championship_push
Rotation Minutes
240
Supporting values
Developmental Role Distribution
70.0
Established Veteran Count
3
Meaningful Young Role Count
6
Targets
Veteran Count: Max: 8, Min: 4, Young Minute Share: Max: 0.2, Min: 0.1, Young Roles: Max: 3, Min: 1
Veteran Infrastructure
75.0
Young Minute Share
0.6
Young Player Opportunity
30.0
Young Rotation Minutes
132
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