Golden State Warriors: D GM Grade (66/100)

Competitive Strength

35% overall weight · starting 70.8

68.3

Competitive Strength combines four frozen-rotation metrics; Star Power is strongest at 79.48920234895955, while Two-Way Balance is weakest at 50.23929410397271.

Star Power

30% pillar weight

79.5

The top three Star Power contributions come from Stephen Curry, Jimmy Butler, Kristaps Porzingis.

Inputs

Benchmark: -0.5, -0.4, -0.1, 0.5, 0.9, 1.2, 1.2, 1.5, 1.9, 2.2, 2.2, 2.2, 2.4, 2.5, 2.5, 2.9, 3.1, 3.2, 3.5, 3.6, 3.7, 4.0, 4.2, 4.2, 4.3, 4.7, 4.8, 5.8, 5.8, 7.3
Eligible Player Count: 10
Raw: 4.2
Replacement Value: -1.5
Role Factor Minutes: 30

Supporting values

Contributions: Adjusted Epm: 5.0, Assigned Minutes: 28, Contribution: 4.7, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 4.3, Assigned Minutes: 30, Contribution: 4.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 2.3, Assigned Minutes: 30, Contribution: 2.3, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Replacement?: false, Role Factor: 1.0

Starting Five

25% pillar weight

72.6

Starting Five Quality combines equal contributions from Kristaps Porzingis, Brandin Podziemski, Jimmy Butler, Stephen Curry, Draymond Green.

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: 10.0
Replacement Value: -1.5
Role Factor Minutes: 28

Supporting values

Contributions: Adjusted Epm: 2.3, Assigned Minutes: 30, Contribution: 2.3, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 0.1, Assigned Minutes: 30, Contribution: 0.1, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 4.3, Assigned Minutes: 30, Contribution: 4.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 5.0, Assigned Minutes: 28, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: -1.6, Assigned Minutes: 30, Contribution: -1.6, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Role Factor: 1.0

Rotation Quality

30% pillar weight

fallback

62.7

Rotation Quality averages fatigue-adjusted impact across 10 rotation players and 240 assigned minutes.

Inputs

Assigned Minutes: 240
Benchmark: -1.9, -1.7, -1.0, -1.0, -0.9, -0.8, -0.8, -0.7, -0.7, -0.7, 0.3, 0.3, 0.6, 0.6, 0.8, 0.8, 0.9, 0.9, 1.0, 1.1, 1.3, 1.3, 1.3, 1.4, 1.4, 1.5, 1.6, 1.7, 2.3, 2.8
Denominator Minutes: 240
Effective Minutes: 240.0
Raw: 1.0

Supporting values

Contributions: Adjusted Epm: 1.7, Assigned Minutes: 20, Contribution: 34.8, Effective Minutes: 20.0, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 18, Contribution: -27.0, Effective Minutes: 18.0, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Replacement?: false, Adjusted Epm: 2.3, Assigned Minutes: 30, Contribution: 68.9, Effective Minutes: 30.0, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 18, Contribution: -27.0, Effective Minutes: 18.0, Name: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Replacement?: false, Adjusted Epm: 0.1, Assigned Minutes: 30, Contribution: 1.5, Effective Minutes: 30.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Replacement?: false, Adjusted Epm: 4.3, Assigned Minutes: 30, Contribution: 127.7, Effective Minutes: 30.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 18, Contribution: -27.0, Effective Minutes: 18.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Epm: 5.0, Assigned Minutes: 28, Contribution: 140.0, Effective Minutes: 28.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Epm: -1.6, Assigned Minutes: 30, Contribution: -48.9, Effective Minutes: 30.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Epm: -0.3, Assigned Minutes: 18, Contribution: -4.7, Effective Minutes: 18.0, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Replacement?: false

Fallback: Henri Veesaar's Adjusted EPM uses the frozen provisional fallback.

Fallback: Brayden Burries's Adjusted EPM uses the frozen provisional fallback.

Fallback: Yaxel Lendeborg's Adjusted EPM uses the frozen provisional fallback.

Two Way Balance

15% pillar weight

fallback

50.2

Two-Way Balance weights the weaker defense side at 70% across 240 assigned rotation minutes.

Inputs

Assigned Minutes: 240
Defense Benchmark: -0.9, -0.9, -0.8, -0.6, -0.5, -0.5, -0.5, -0.5, -0.4, -0.3, -0.0, 0.0, 0.1, 0.1, 0.1, 0.2, 0.2, 0.2, 0.2, 0.3, 0.4, 0.4, 0.5, 0.5, 0.5, 0.7, 0.9, 0.9, 1.0, 1.9
Denominator Minutes: 240
Effective Minutes: 240.0
Offense Benchmark: -1.0, -0.9, -0.8, -0.6, -0.5, -0.3, -0.2, -0.2, -0.2, 0.1, 0.2, 0.2, 0.3, 0.3, 0.4, 0.5, 0.6, 0.6, 0.7, 0.7, 0.7, 0.7, 0.8, 0.9, 0.9, 1.0, 1.1, 1.4, 1.5, 1.6
Rotation Depm: -0.1
Rotation Oepm: 1.1

Supporting values

Contributions: Adjusted Depm: -1.0, Adjusted Oepm: 2.7, Assigned Minutes: 20, Defensive Contribution: -19.6, Effective Minutes: 20.0, Name: Payton Pritchard, Offensive Contribution: 54.4, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 18, Defensive Contribution: -13.5, Effective Minutes: 18.0, Name: Henri Veesaar, Offensive Contribution: -13.5, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: 1.9, Assigned Minutes: 30, Defensive Contribution: 12.7, Effective Minutes: 30.0, Name: Kristaps Porzingis, Offensive Contribution: 56.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 18, Defensive Contribution: -13.5, Effective Minutes: 18.0, Name: Brayden Burries, Offensive Contribution: -13.5, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Replacement?: false, Adjusted Depm: 0.6, Adjusted Oepm: -0.6, Assigned Minutes: 30, Defensive Contribution: 18.3, Effective Minutes: 30.0, Name: Brandin Podziemski, Offensive Contribution: -17.1, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Replacement?: false, Adjusted Depm: 0.5, Adjusted Oepm: 3.7, Assigned Minutes: 30, Defensive Contribution: 16.4, Effective Minutes: 30.0, Name: Jimmy Butler, Offensive Contribution: 111.6, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 18, Defensive Contribution: -13.5, Effective Minutes: 18.0, Name: Yaxel Lendeborg, Offensive Contribution: -13.5, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 5.6, Assigned Minutes: 28, Defensive Contribution: -17.4, Effective Minutes: 28.0, Name: Stephen Curry, Offensive Contribution: 157.4, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: -2.0, Assigned Minutes: 30, Defensive Contribution: 12.6, Effective Minutes: 30.0, Name: Draymond Green, Offensive Contribution: -61.5, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Depm: -0.1, Adjusted Oepm: -0.2, Assigned Minutes: 18, Defensive Contribution: -1.4, Effective Minutes: 18.0, Name: Gui Santos, Offensive Contribution: -3.4, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Replacement?: false
Defensive Strength: 33.9
Offensive Strength: 88.3

Fallback: Henri Veesaar's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Brayden Burries's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Fallback: Yaxel Lendeborg's Adjusted OEPM and DEPM uses the frozen provisional fallback.

Roster Construction

20% overall weight · starting 68.4

71.7

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 99.11101947298391, while Skill Coverage is weakest at 27.33145984017378.

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

fallback

99.1

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

Inputs

Average Position Score: 99.6
Coverage Units: C: 1.0, Pf: 1.3, Pg: 5.0, Sf: 2.0, Sg: 2.0
Weakest Position Score: 98.0

Supporting values

C: 98.0
Pf: 100.0
Pg: 100.0
Sf: 100.0
Sg: 100.0

Fallback: Brayden Burries has no season-minutes sample, so no SG coverage credit was invented.

Fallback: Yaxel Lendeborg has no season-minutes sample, so no PF coverage credit was invented.

Fallback: Henri Veesaar has no season-minutes sample, so no C coverage credit was invented.

Skill Coverage

35% pillar weight

27.3

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

Inputs

Average Skill Score: 39.0
Ranked Player Indexes: Defense: 87.9, 87.9, 77.3, 76.7, Playmaking: 86.4, 85.6, Rebounding: 76.4, 70.8, 66.0, Rim Protection: 86.2, 67.6, Shooting: 85.1, 78.1, 70.0, 66.4, 61.6
Team Raw Scores: Defense: 84.1, Playmaking: 86.1, Rebounding: 72.6, Rim Protection: 80.6, Shooting: 75.2
Weakest Skill Score: 0.0

Supporting values

Defense: 61.2
Playmaking: 52.2
Rebounding: 0.0
Rim Protection: 18.9
Shooting: 63.0

Functional Depth

25% pillar weight

fallback

93.5

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

Inputs

Position Depth: Average Score: 85.7, Scores: C: 71.6, Pf: 100.0, Pg: 75.0, Sf: 98.5, Sg: 83.3, Units: C: 1.4, Pf: 2.3, Pg: 5.7, Sf: 3.2, Sg: 4.4, Weakest Score: 71.6
Skill Concentration: Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 100.0, Rim Protection: 100.0, Shooting: 100.0, Top Player Shares: Defense: 0.3, Playmaking: 0.3, Rebounding: 0.4, Rim Protection: 0.4, Shooting: 0.4
Skill Redundancy: Average Score: 100.0, Qualified Index Threshold: 60.0, Scores: Defense: 100.0, Playmaking: 100.0, Rebounding: 99.8, Rim Protection: 100.0, Shooting: 100.0, Units: Defense: 7.7, Playmaking: 7.7, Rebounding: 4.0, Rim Protection: 5.0, Shooting: 4.3, Weakest Score: 99.8

Supporting values

Position Depth: 81.5
Skill Concentration: 100.0
Skill Redundancy: 99.9

Fallback: Brayden Burries has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Fallback: Yaxel Lendeborg has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Fallback: Henri Veesaar has no season-minutes sample, so no position-depth or qualified-provider credit was invented.

Contract Health

10% overall weight · starting 65.8

67.1

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.58061250692266, while Contract Value is weakest at 50.70288464916664.

Contract Value

35% pillar weight

fallback

50.7

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: 305613158.1

Supporting values

Best Contracts: Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Salary Weight: 0.0, Score: 75.8, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Salary Weight: 0.0, Score: 75.0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Salary Weight: 0.0, Score: 72.6
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, Discounted Remaining Salary: 56832773.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Deficit: 4215688, Projected Surplus: 0, Salary Weight: 0.2, Score: 46.3, Seasons: Adjusted Expected: 52617085, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 42780479, Salary: 56832773, Score: 46.3, Season: 2026-27, Surplus: -4215688, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Discounted Remaining Salary: 27678571.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Projected Deficit: 5462431, Projected Surplus: 0, Salary Weight: 0.1, Score: 40.1, Seasons: Adjusted Expected: 22216140, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 9470469, Salary: 27678571, Score: 40.1, Season: 2026-27, Surplus: -5462431, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Discounted Remaining Salary: 38000000, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Projected Deficit: 0, Projected Surplus: 3796860, Salary Weight: 0.1, Score: 54.3, Seasons: Adjusted Expected: 21953140, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26510466, Salary: 20000000, Score: 54.4, Season: 2026-27, Surplus: 1953140, Valuation Method: expected_salary, Adjusted Expected: 21843720, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 26828592, Salary: 20000000, Score: 54.2, Season: 2027-28, Surplus: 1843720, 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: 15241070.9, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Projected Deficit: 0, Projected Surplus: 11589004, Salary Weight: 0.0, Score: 71.0, Seasons: Adjusted Expected: 13681812, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 27481041, Salary: 7767857, Score: 71.6, Season: 2026-27, Surplus: 5913955, Valuation Method: expected_salary, Adjusted Expected: 13978620, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 29322271, Salary: 8303571, Score: 70.3, Season: 2027-28, Surplus: 5675049, 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: 24428105.1, Name: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Projected Deficit: 0, Projected Surplus: 2138179, Salary Weight: 0.1, Score: 53.4, Seasons: Adjusted Expected: 6814152, 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: 7740000, Salary: 6417360, Score: 52.9, Season: 2026-27, Surplus: 396792, Valuation Method: expected_salary, Adjusted Expected: 7286483, 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: 8769420, Salary: 6738000, Score: 53.8, Season: 2027-28, Surplus: 548483, Valuation Method: expected_salary, Adjusted Expected: 7757688, 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: 9935753, Salary: 7058520, Score: 54.5, Season: 2028-29, Surplus: 699168, Valuation Method: expected_salary, Adjusted Expected: 9493349, 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: 11257208, Salary: 8999613, Score: 52.6, Season: 2029-30, Surplus: 493736, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Discounted Remaining Salary: 23451740.9, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Deficit: 0, Projected Surplus: 1342735, Salary Weight: 0.1, Score: 52.5, Seasons: Adjusted Expected: 6418368, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 7170000, Salary: 6096240, Score: 52.5, Season: 2026-27, Surplus: 322128, Valuation Method: expected_salary, Adjusted Expected: 6802424, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 7887000, Salary: 6401280, Score: 52.9, Season: 2027-28, Surplus: 401144, Valuation Method: expected_salary, Adjusted Expected: 7184789, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 8675700, Salary: 6706200, Score: 53.3, Season: 2028-29, Surplus: 478589, Valuation Method: expected_salary, Adjusted Expected: 9040001, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: 9543270, Salary: 8899127, Score: 50.8, Season: 2029-30, Surplus: 140874, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2026-27, Discounted Remaining Salary: 5679459.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 75.0, Seasons: Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Expected: —, Salary: 5679459, Score: 75.0, Season: 2026-27, Surplus: 0, Valuation Method: rookie_scale_baseline, Valuation Available?: true, Valuation Method: rookie_scale_baseline, 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: 10652765.0, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Projected Deficit: 0, Projected Surplus: 3569583, Salary Weight: 0.0, Score: 62.1, Seasons: Adjusted Expected: 7285113, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 11504043, Salary: 5477000, Score: 62.4, Season: 2026-27, Surplus: 1808113, Valuation Method: expected_salary, Adjusted Expected: 7512320, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: 12274814, Salary: 5750850, Score: 61.7, Season: 2027-28, Surplus: 1761470, 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: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2029-30, Discounted Remaining Salary: 20568518.1, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Projected Deficit: 1615125, Projected Surplus: 0, Salary Weight: 0.1, Score: 47.5, Seasons: Adjusted Expected: 4423442, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 3942336, Salary: 4629630, Score: 47.8, Season: 2026-27, Surplus: -206188, Valuation Method: expected_salary, Adjusted Expected: 4820874, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4336570, Salary: 5000000, Score: 48.2, Season: 2027-28, Surplus: -179126, Valuation Method: expected_salary, Adjusted Expected: 5224535, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4770227, Salary: 5370370, Score: 48.6, Season: 2028-29, Surplus: -145835, Valuation Method: expected_salary, Adjusted Expected: 9119727, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 5247249, Salary: 10203703, Score: 44.7, Season: 2029-30, Surplus: -1083976, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Season: 2026-27, Discounted Remaining Salary: 2452133.0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Deficit: 0, Projected Surplus: 1539948, Salary Weight: 0.0, Score: 69.3, Seasons: Adjusted Expected: 3992081, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: no_active_contract_season, Expected: 7585293, Salary: 2452133, Score: 69.3, Season: 2026-27, Surplus: 1539948, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: 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: second_round_contract, Season: 2026-27, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Discounted Remaining Salary: 6612786.3, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Projected Deficit: 0, Projected Surplus: 1455700, Salary Weight: 0.0, Score: 58.4, Seasons: Adjusted Expected: 2666459, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 3869390, Salary: 2150917, Score: 59.7, Season: 2026-27, Surplus: 515542, Valuation Method: expected_salary, Adjusted Expected: 2993117, Confidence: 0.3, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4256329, Salary: 2525901, Score: 57.8, Season: 2027-28, Surplus: 467216, Valuation Method: expected_salary, Adjusted Expected: 3208640, Confidence: 0.2, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Expected: 4681962, Salary: 2735698, Score: 57.4, Season: 2028-29, Surplus: 472942, 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, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2029-30, Discounted Remaining Salary: 7620892.8, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, 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: non_rookie_signing_type, Expected: —, Salary: 1357763, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: —, Salary: 2294370, Score: 50.0, Season: 2027-28, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: —, Salary: 2694363, Score: 50.0, Season: 2028-29, Surplus: 0, Valuation Method: neutral_unavailable_expected_salary, Adjusted Expected: —, Confidence: —, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Expected: —, Salary: 2918152, Score: 50.0, Season: 2029-30, 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: 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: 17731615
Total Projected Surplus: 28167753
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: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Salary Weight: 0.2, Score: 46.3

Fallback: Active standard rookie-scale seasons use the strong 75.0-point structural baseline; missing production does not create projected overpayment.

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

fallback

99.6

Long-Term Risk measures 1177558.3 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: 1177558.3
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: , Exposure: 0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 21843720, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 20000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 13978620, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 8303571, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: 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: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 7286483, 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: 6738000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 7757688, 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: 7058520, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 9493349, 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: 8999613, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2027-28, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2028-29, Result: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Season: 2029-30, Exposure: 0.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 6802424, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 6401280, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 7184789, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 6706200, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 9040001, Contract Classification: Active Standard Rookie Scale?: true, Classification: active_standard_rookie_scale, Method: contract_signing_type, Reason: rookie_scale_signing_type, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 8899127, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Season: 2027-28, Exposure: 0.0, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 7512320, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: non_rookie_signing_type, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5750850, Score: —, Season: 2027-28, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2029-30, Exposure: 1177558.3, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Projected Overpayment: 1408937, Score: —, Seasons: Adjusted Expected: 4820874, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 179126.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 179126, Salary: 5000000, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 5224535, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 131251.5, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 145835, Salary: 5370370, Score: —, Season: 2028-29, Valuation Method: expected_salary, Adjusted Expected: 9119727, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 867180.8, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 1083976, Salary: 10203703, Score: —, Season: 2029-30, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, 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: second_round_contract, Season: 2027-28, Result: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Season: 2028-29, Exposure: 0.0, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2993117, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Score: —, Season: 2027-28, Valuation Method: expected_salary, Adjusted Expected: 3208640, Contract Classification: Active Standard Rookie Scale?: false, Classification: not_active_standard_rookie_scale, Method: none, Reason: second_round_contract, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Score: —, Season: 2028-29, Valuation Method: expected_salary, Valuation Available?: true, Valuation Method: expected_salary, Contract Classifications: , Exposure: 0, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2294370, Score: 50.0, Season: 2027-28, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2694363, Score: 50.0, Season: 2028-29, Valuation Method: neutral_unavailable_input, Adjusted Expected: —, Contract Classification: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 2918152, Score: 50.0, Season: 2029-30, Valuation Method: neutral_unavailable_input, Valuation Available?: false, 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: 867180.8, Season: 2029-30
Seasons: 2027-28: 179126.0, 2028-29: 131251.5, 2029-30: 867180.8, 2030-31: 0
Top Exposure Players: Exposure: 1177558.3, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Projected Overpayment: 1408937

Fallback: Expected salary was unavailable for at least one future contract season; that season contributes no invented downside exposure and the player is recorded neutral at 50.

Contract Mobility

20% pillar weight

fallback

58.5

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: 305613158.1
Guaranteed Remaining Salary: 286949199.0
Low Mobility Exposure: 52.0
Salary Cap: 165000000
Weighted Mobility Average: 61.2

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: 47.5, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Restriction Modifier: 0.9, Salary Utility: 90.0, Salary Weight: 0.1, Score: 52.6, Term Utility: 50.0, Marketability: 46.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Restriction Modifier: 1.0, Salary Utility: 60.0, Salary Weight: 0.2, Score: 57.8, Term Utility: 100.0
Most Movable: Marketability: 75.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Marketability: 75.8, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 78.0, Term Utility: 100.0, Marketability: 71.0, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 77.8, Term Utility: 85.0
Players: Discounted Remaining Salary: 62587158.0, Guaranteed Remaining Salary: 62587158.0, Guaranteed Years Remaining: 1, Marketability: 44.9, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 40.0, Salary Weight: 0.2, Score: 51.9, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 56832773.0, Guaranteed Remaining Salary: 56832773.0, Guaranteed Years Remaining: 1, Marketability: 46.3, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.2, Score: 57.8, Term Utility: 100.0, 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: 38000000, Guaranteed Remaining Salary: 40000000, Guaranteed Years Remaining: 2, Marketability: 54.3, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 100.0, Salary Weight: 0.1, Score: 63.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 15241070.9, Guaranteed Remaining Salary: 16071428.0, Guaranteed Years Remaining: 2, Marketability: 71.0, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 77.8, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 24428105.1, Guaranteed Remaining Salary: 13155360.0, Guaranteed Years Remaining: 2, Marketability: 53.4, Name: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 67.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 23451740.9, Guaranteed Remaining Salary: 12497520.0, Guaranteed Years Remaining: 2, Marketability: 52.5, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 66.7, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 5679459.0, Guaranteed Remaining Salary: 5679459.0, Guaranteed Years Remaining: 1, Marketability: 75.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 82.5, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 10652765.0, Guaranteed Remaining Salary: 11227850.0, Guaranteed Years Remaining: 2, Marketability: 62.1, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 65.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 20568518.1, Guaranteed Remaining Salary: 25203703.0, Guaranteed Years Remaining: 4, Marketability: 47.5, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.1, Score: 52.6, Term Utility: 50.0, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 69.3, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 74.1, Term Utility: 100.0, Valuation Available?: true, Discounted Remaining Salary: 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: 6612786.3, Guaranteed Remaining Salary: 4676818.0, Guaranteed Years Remaining: 2, Marketability: 58.4, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 65.3, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 7620892.8, Guaranteed Remaining Salary: 3652133.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 60.3, Term Utility: 85.0, Valuation Available?: false, 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: 8

Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.

Fallback: no_trade_clause was not stored; no Contract Mobility restriction was applied.

Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.

Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.

Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.

Fallback: Expected salary was unavailable; Contract Mobility marketability is neutral at 50.

Fallback: trade_bonus_pct was not stored; no Contract Mobility restriction was applied.

Contract Optionality

15% pillar weight

51.6

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: 305613158.1

Supporting values

Expiring Contract Count: 8
Least Optional: Expiring?: false, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Salary Weight: 0.0, Score: 20.0, Expiring?: false, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Salary Weight: 0.1, Score: 20.0, Expiring?: false, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Salary Weight: 0.1, Score: 42.2
Most Optional: Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5, Expiring?: false, Name: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Salary Weight: 0.1, Score: 85.2, Expiring?: false, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Salary Weight: 0.0, Score: 83.8
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: 56832773.0, Expiring?: true, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Salary Weight: 0.2, Score: 50.0, Seasons: , 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: 38000000, Expiring?: false, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Salary Weight: 0.1, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 20000000, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 15241070.9, Expiring?: false, Name: Payton Pritchard, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Salary Weight: 0.0, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 8303571, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 24428105.1, Expiring?: false, Name: Brayden Burries, Player Id: 7e705552-d180-4ab9-ade4-763641f54abb, Salary Weight: 0.1, Score: 85.2, Seasons: Guaranteed Pct: —, Salary: 6738000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 7058520, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8999613, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 23451740.9, Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5, Seasons: Guaranteed Pct: —, Salary: 6401280, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 6706200, Score: 100.0, Season: 2028-29, Status: team_option, Guaranteed Pct: —, Salary: 8899127, Score: 100.0, Season: 2029-30, Status: team_option, Discounted Remaining Salary: 5679459.0, Expiring?: true, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 10652765.0, Expiring?: false, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 5750850, Score: 20.0, Season: 2027-28, Status: player_option, Discounted Remaining Salary: 20568518.1, Expiring?: false, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Salary Weight: 0.1, Score: 42.2, Seasons: Guaranteed Pct: —, Salary: 5000000, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 5370370, Score: 20.0, Season: 2028-29, Status: player_option, Guaranteed Pct: —, Salary: 10203703, Score: 50.0, Season: 2029-30, Status: fully_guaranteed, Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Cameron Payne, Player Id: fa3ec896-5594-4e0f-93b8-5de706710eea, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 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: 6612786.3, Expiring?: false, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Salary Weight: 0.0, Score: 76.0, Seasons: Guaranteed Pct: —, Salary: 2525901, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2735698, Score: 100.0, Season: 2028-29, Status: team_option, Discounted Remaining Salary: 7620892.8, Expiring?: false, Name: Henri Veesaar, Player Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Salary Weight: 0.0, Score: 83.8, Seasons: Guaranteed Pct: —, Salary: 2294370, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Guaranteed Pct: —, Salary: 2694363, Score: 95.0, Season: 2028-29, Status: non_guaranteed, Guaranteed Pct: —, Salary: 2918152, Score: 100.0, Season: 2029-30, Status: team_option, 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 22.634809696969697.

Current Cap Position

20% pillar weight

22.6

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: -2576282
Second Apron Cushion: 10423718
Second Apron Excess: 0
Tax Cushion: -5365989

Tax Apron Exposure

30% pillar weight

43.8

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: 5365989
Salary Cap: 165000000
Tax Bill Ratio: 0.0

Supporting values

First Apron Cushion: -2576282
Repeater: Source: default, Value: false
Second Apron Cushion: 10423718
Tax Cushion: -5365989
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: 0.3, Commitment Score: 100.0, Dead Money: 0, Dead Money Ratio: 0.0, Dead Money Score: 100.0, Effective Committed Salary: 57013972, 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: 5370370, 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: 10203703, 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

46.7

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 65.0, while Pick Quality is weakest at 37.827586206896555.

Draft Capital Value

47% pillar weight

41.4

Draft Capital Value percentiles 266.8717609948842 total DAV across 10 controlled assets against the frozen league inventory.

Inputs

Asset Count: 10
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: 266.9
Window: First Year: 2027, Last Year: 2033

Supporting values

Assets: Baseline Dav: —, Dav: 39.6, Incoming Rollover From: , Inventory Dav: 39.6, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 235c8508-8a24-444d-a184-f778bc49be14, Pick Id: 831cabba-32b1-44db-93ca-8538ef482c6d, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2027, Baseline Dav: —, Dav: 39.9, Incoming Rollover From: , Inventory Dav: 39.9, Inventory Std Error: —, Inventory Variance: —, Iterations: —, Kind: whole, Method: exact, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Provisional?: false, Rank: —, Round: 1, Seed: —, Std Error: —, Swap Group Id: —, Swap Note: —, Variance: —, Year: 2028, Baseline Dav: —, Dav: 39.0, 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: F7e288de-c03d-4aae-84c3-f06f569c8308: 266.9
By Year: 2027: 39.6, 2028: 39.9, 2029: 39.0, 2030: 38.1, 2031: 35.0, 2032: 39.1, 2033: 36.2
First Round Dav: 246.6
Second Round Dav: 20.3
Swap Dav: 0.0

Pick Quality

27% pillar weight

37.8

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

Inputs

Best Asset Raw: 39.9
Premium Asset Units: 1.6
Top Three Raw: 39.6

Supporting values

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

Asset Optionality

27% pillar weight

65.0

Asset Optionality combines 2 immediately tradable firsts, 4 clean first-round years, and normalized encumbrance control.

Inputs

Clean First Round Years: 4
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: 2

Supporting values

Calendar Flexibility: 68.0
Capacity: Assets: Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: f2addf39-310c-4046-8d16-8ac2941fdd63, Pick Id: 274d8571-e4ab-4be1-9d33-e0640bcb2c98, Pick Number: —, Range: First: 1, Last: 30, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2028, Chain: , Chain Role: fallback, Convey Type: as_pick, Frozen: false, Incoming Rollover From: , Kind: whole, Members: —, Original Team Id: 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: 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: 2, Conditional: , Frozen: , Partial Rights: Chain: , Chain Role: obligation, Convey Type: retained, Frozen: false, Incoming Rollover From: , Kind: range_part, Members: —, Original Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Part Id: 64a9d28f-4a1c-49a5-bfe7-a72d1a5c2a10, Pick Id: 84a306c5-d3e0-49f4-a9b5-7a8d87588ff4, Pick Number: —, Range: First: 1, Last: 20, Step: 1, Rank: —, Reason: —, Resolved?: true, Round: 1, Swap Group Id: —, Swap Note: —, Team Id: f7e288de-c03d-4aae-84c3-f06f569c8308, Year: 2030, Reserved Years: 2027, 2029, 2031, 2032, Swap Rights: , Window: First: 2027, Last: 2033, Step: 1
Clean Years: Count: 4, Detail: 2027: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2028: Complete Firsts: 1, Partial Rights: 0, Status: clean, Swap Rights: 0, 2029: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2030: Complete Firsts: 0, Partial Rights: 1, Status: owed, Swap Rights: 0, 2031: Complete Firsts: 1, Partial Rights: 0, Status: stepien_blocked, Swap Rights: 0, 2032: Complete Firsts: 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, 2032, 2033
Encumbrance Control: 73.0
Tradable First Capacity: 60.0

Asset Exchange Value

0% pillar weight

fallback

50.0

Asset Exchange Value scored 3 qualifying transactions provisionally because player valuation calibration or frozen component evidence is incomplete.

Inputs

Total Scale: 75.0
Transaction Count: 3

Supporting values

Transactions: Components: Confidence: provisional, Direction: incoming, Id: 43c116e1-d2af-427a-aea1-7377d0c530c0, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: fcd45e11-8680-4850-bf91-124aa08058cc, Type: player, Value: 0.0, Id: 407692f4-83f1-43c0-ba24-9ae0065b1477, 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: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Type: player, Value: 0.0, Id: 33252869-9b06-423f-bbbe-42f2a8b77271, 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: 7e705552-d180-4ab9-ade4-763641f54abb, Type: player, Value: 0.0, Confidence: provisional, Direction: outgoing, Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Type: player, Value: 0.0, Id: e777f8ed-6fca-47be-8105-ee03ec1efb01, 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

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

64.1

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

Core Age Fit

30% pillar weight

reduced confidence

77.1

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: 36, Core Weight: 0.2, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Score: 65.0, Age: 31, Core Weight: 0.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Score: 100.0, Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Score: 51.0, Age: 23, Core Weight: 0.2, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Score: 84.0, Age: 28, Core Weight: 0.1, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Score: 100.0, Age: 36, Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Score: 65.0

Prime Window Alignment

25% pillar weight

reduced confidence

33.0

Prime Window Alignment combines mandate timing and core synchronization.

Inputs

Mandate: championship_push
Prime Midpoint: 27.5

Supporting values

Core Synchronization: 24.8
Players: Age: 36, Core Weight: 0.2, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Prime Timing Offset: -8.5, Window Timing Score: 2.5, Age: 31, Core Weight: 0.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Prime Timing Offset: -3.5, Window Timing Score: 77.5, Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Prime Timing Offset: -10.5, Window Timing Score: 0.0, Age: 23, Core Weight: 0.2, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Prime Timing Offset: 4.5, Window Timing Score: 47.5, Age: 28, Core Weight: 0.1, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Prime Timing Offset: -0.5, Window Timing Score: 100.0, Age: 36, Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Prime Timing Offset: -8.5, Window Timing Score: 2.5
Prime Offset Range: Max: 1.0, Min: -2.0
Prime Timing Spread: 5.3
Window Timing: 37.4

Core Continuity

25% pillar weight

fallback reduced confidence

70.1

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

Inputs

Continuity Horizon: 2
Mandate: championship_push

Supporting values

Overall Core Control: 72.7
Players: Age Fit Score: 65.0, Continuity Score: 62.5, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 56832773, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 56832773, 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: a36197fc-5115-4ffc-afc9-87d416c14791, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.9, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 20000000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 20000000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 20000000, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 20000000, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.2, Age Fit Score: 51.0, Continuity Score: 62.5, Core Importance Value: 0.9, 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: 84.0, Continuity Score: 87.5, Core Importance Value: 0.8, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5679459, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5679459, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: full, 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: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 100.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 7767857, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 7767857, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 8303571, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 8303571, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.1, Player Id: 04ce1623-3290-46ec-ba95-a91ed3b2027f, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 65.0, Continuity Score: 50.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 27678571, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 27678571, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: non_bird, Control Factor: 0.0, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, no meaningful retention rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_no_rights, Team Controlled: false, Original Core Weight: 0.1, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Timeline Relevant Weight: 0.1, Timeline Weight Raw: 0.1
Top End Control: 64.2

Fallback: Control status for 2027-28 uses the documented RFA estimate.

Development Environment

20% pillar weight

reduced confidence

75.8

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

Inputs

Mandate: championship_push
Rotation Minutes: 240

Supporting values

Developmental Role Distribution: 80.0
Established Veteran Count: 4
Meaningful Young Role Count: 5
Targets: Veteran Count: Max: 8, Min: 4, Young Minute Share: Max: 0.2, Min: 0.1, Young Roles: Max: 3, Min: 1
Veteran Infrastructure: 100.0
Young Minute Share: 0.4
Young Player Opportunity: 55.0
Young Rotation Minutes: 102

Curry's Last Dance — GM Grade

Front-office assessment

What the mandate rewards

Positive takeaways

Areas for improvement

Recommended next steps

Pillar scores

Advanced details

Score calculation

Pillar and metric calculations

Teams

More

iPhone or iPad

Android or desktop