Golden State Warriors

Scenario 1 — GM Grade

Share on X
D+

AVC GM Grade

68/100

Championship Push mandate

Front-office assessment

This historical grade was calculated before plain-English explanations were saved.

What the mandate rewards

The Championship Push mandate determined how the six pillar scores were weighted for this result.

Positive takeaways

  • Roster Construction is the strongest recorded pillar in this historical result.
  • The authoritative pillar scores remain available below for a direct comparison.

Areas for improvement

  • Cap Flexibility is the weakest recorded pillar in this historical result.

Pillar scores

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

Competitive Strength
Declined · Δ -0.6
71.8

Competitive Strength combines four frozen-rotation metrics; Starting Five Quality is strongest at 75.26797506952602, while Rotation Quality is weakest at 67.00228739905785.

Roster Construction
Improved · Δ +7.7
73.2

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 29.44827586206896.

Contract Health
Improved · Δ +0.1
66.1

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.58061250692266, while Contract Optionality is weakest at 46.60011798329805.

Cap Flexibility
Declined · Δ -1.5
54.6

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 100.0, while Current Cap Position is weakest at 15.08189696969697.

Asset Management
Held steady · Δ 0.0
46.3

Asset Management applies the full 35/20/20/25 composition; Asset Optionality is strongest at 65.0, while Pick Quality is weakest at 37.827586206896555.

Timeline Alignment
Declined · Δ -0.5
67.5

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

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
66.6
Base score
67.7
Plausibility penalty
0.0
Final score
67.7

Pillar and metric calculations

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

Competitive Strength
35% overall weight · starting 72.4
71.8

Competitive Strength combines four frozen-rotation metrics; Starting Five Quality is strongest at 75.26797506952602, while Rotation Quality is weakest at 67.00228739905785.

Star Power
30% pillar weight
74.9

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
13
Raw
4.1
Replacement Value
-1.5
Role Factor Minutes
30
Supporting values
Contributions
Adjusted Epm: 5.0, Assigned Minutes: 30, Contribution: 5.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Role Factor: 1.0, Adjusted Epm: 4.3, Assigned Minutes: 24, Contribution: 3.4, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Role Factor: 0.8, 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
75.3

Starting Five Quality combines equal contributions from Moses Moody, Kristaps Porzingis, 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
11.1
Replacement Value
-1.5
Role Factor Minutes
28
Supporting values
Contributions
Adjusted Epm: 2.2, Assigned Minutes: 20, Contribution: 1.6, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Replacement?: false, Role Factor: 0.7, 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: 4.3, Assigned Minutes: 24, Contribution: 3.6, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Role Factor: 0.9, Adjusted Epm: 5.0, Assigned Minutes: 30, 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: 24, Contribution: -1.4, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Role Factor: 0.9
Rotation Quality
30% pillar weight
67.0

Rotation Quality averages fatigue-adjusted impact across 13 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, -0.8, -0.7, -0.7, 0.3, 0.3, 0.6, 0.6, 0.8, 0.8, 0.9, 0.9, 1.0, 1.1, 1.3, 1.3, 1.3, 1.4, 1.4, 1.5, 1.6, 1.7, 2.3, 2.8
Denominator Minutes
240
Effective Minutes
240.0
Raw
1.2
Supporting values
Contributions
Adjusted Epm: 2.2, Assigned Minutes: 20, Contribution: 44.4, Effective Minutes: 20.0, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Replacement?: false, Adjusted Epm: -0.5, Assigned Minutes: 14, Contribution: -6.7, Effective Minutes: 14.0, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Replacement?: false, Adjusted Epm: 0.0, Assigned Minutes: 18, Contribution: 0.0, Effective Minutes: 18.0, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, 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: 0.1, Assigned Minutes: 25, Contribution: 1.3, Effective Minutes: 25.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Replacement?: false, Adjusted Epm: 4.3, Assigned Minutes: 24, Contribution: 102.2, Effective Minutes: 24.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Adjusted Epm: -1.5, Assigned Minutes: 24, Contribution: -36.0, Effective Minutes: 24.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Epm: 5.0, Assigned Minutes: 30, Contribution: 150.0, Effective Minutes: 30.0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Epm: -1.6, Assigned Minutes: 24, Contribution: -39.1, Effective Minutes: 24.0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Epm: 0.8, Assigned Minutes: 6, Contribution: 5.0, Effective Minutes: 6.0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, 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, Adjusted Epm: -1.7, Assigned Minutes: 3, Contribution: -5.2, Effective Minutes: 3.0, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Replacement?: false, Adjusted Epm: -0.3, Assigned Minutes: 4, Contribution: -1.0, Effective Minutes: 4.0, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Replacement?: false
Fallback: Yaxel Lendeborg's Adjusted EPM uses the frozen provisional fallback.
Two Way Balance
15% pillar weight
69.4

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, -0.4, -0.3, -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
0.3
Rotation Oepm
0.9
Supporting values
Contributions
Adjusted Depm: 1.7, Adjusted Oepm: 0.5, Assigned Minutes: 20, Defensive Contribution: 34.6, Effective Minutes: 20.0, Name: Moses Moody, Offensive Contribution: 9.8, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Replacement?: false, Adjusted Depm: 0.0, Adjusted Oepm: -0.5, Assigned Minutes: 14, Defensive Contribution: 0.0, Effective Minutes: 14.0, Name: Al Horford, Offensive Contribution: -6.7, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Replacement?: false, Adjusted Depm: 0.9, Adjusted Oepm: -0.9, Assigned Minutes: 18, Defensive Contribution: 16.2, Effective Minutes: 18.0, Name: De'Anthony Melton, Offensive Contribution: -16.4, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, 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: 0.6, Adjusted Oepm: -0.6, Assigned Minutes: 25, Defensive Contribution: 15.3, Effective Minutes: 25.0, Name: Brandin Podziemski, Offensive Contribution: -14.2, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Replacement?: false, Adjusted Depm: 0.5, Adjusted Oepm: 3.7, Assigned Minutes: 24, Defensive Contribution: 13.1, Effective Minutes: 24.0, Name: Jimmy Butler, Offensive Contribution: 89.3, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Replacement?: false, Adjusted Depm: -0.8, Adjusted Oepm: -0.8, Assigned Minutes: 24, Defensive Contribution: -18.0, Effective Minutes: 24.0, Name: Yaxel Lendeborg, Offensive Contribution: -18.0, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Replacement?: false, Adjusted Depm: -0.6, Adjusted Oepm: 5.6, Assigned Minutes: 30, Defensive Contribution: -18.6, Effective Minutes: 30.0, Name: Stephen Curry, Offensive Contribution: 168.6, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Replacement?: false, Adjusted Depm: 0.4, Adjusted Oepm: -2.0, Assigned Minutes: 24, Defensive Contribution: 10.1, Effective Minutes: 24.0, Name: Draymond Green, Offensive Contribution: -49.2, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Replacement?: false, Adjusted Depm: 1.0, Adjusted Oepm: -0.1, Assigned Minutes: 6, Defensive Contribution: 5.8, Effective Minutes: 6.0, Name: Gary Payton II, Offensive Contribution: -0.9, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, 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, Adjusted Depm: -0.0, Adjusted Oepm: -1.7, Assigned Minutes: 3, Defensive Contribution: -0.1, Effective Minutes: 3.0, Name: Will Richard, Offensive Contribution: -5.1, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Replacement?: false, Adjusted Depm: -0.2, Adjusted Oepm: -0.0, Assigned Minutes: 4, Defensive Contribution: -0.9, Effective Minutes: 4.0, Name: Charles Bassey, Offensive Contribution: -0.1, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Replacement?: false
Defensive Strength
64.3
Offensive Strength
81.3
Fallback: Yaxel Lendeborg's Adjusted OEPM and DEPM uses the frozen provisional fallback.
Roster Construction
20% overall weight · starting 65.5
73.2

Roster Construction combines four full-roster metrics; Position Coverage is strongest at 100.0, while Skill Coverage is weakest at 29.44827586206896.

Roster Completeness
15% pillar weight
95.0

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

Inputs
Maximum Standard Roster
15
Maximum Two Way Contracts
2
Minimum Standard Roster
14
Standard Count
14
Two Way Count
2
Supporting values
Standard Roster Score
90.0
Two Way Bonus
5.0
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: 1.4, Pf: 2.3, Pg: 3.3, Sf: 2.0, Sg: 3.4
Weakest Position Score
100.0
Supporting values
C
100.0
Pf
100.0
Pg
100.0
Sf
100.0
Sg
100.0
Fallback: Yaxel Lendeborg has no season-minutes sample, so no PF coverage credit was invented.
Skill Coverage
35% pillar weight
29.4

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

Inputs
Average Skill Score
42.1
Ranked Player Indexes
Defense: 87.9, 87.9, 86.7, 76.7, Playmaking: 85.6, 75.9, Rebounding: 76.4, 74.9, 70.8, Rim Protection: 86.2, 82.8, Shooting: 85.1, 78.1, 71.5, 68.3, 66.4
Team Raw Scores
Defense: 86.0, Playmaking: 82.2, Rebounding: 74.8, Rim Protection: 85.2, Shooting: 76.2
Weakest Skill Score
0.0
Supporting values
Defense
72.4
Playmaking
31.0
Rebounding
0.0
Rim Protection
37.9
Shooting
69.0
Functional Depth
25% pillar weight
94.6

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

Inputs
Position Depth
Average Score: 88.6, Scores: C: 100.0, Pf: 95.2, Pg: 82.6, Sf: 90.1, Sg: 75.0, Units: C: 2.2, Pf: 3.5, Pg: 4.5, Sf: 4.0, Sg: 5.3, 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: 0.3, 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: 8.0, Playmaking: 7.0, Rebounding: 5.4, Rim Protection: 6.7, Shooting: 4.7, Weakest Score: 100.0
Supporting values
Position Depth
84.5
Skill Concentration
100.0
Skill Redundancy
100.0
Fallback: Yaxel Lendeborg has no season-minutes sample, so no position-depth or qualified-provider credit was invented.
Contract Health
10% overall weight · starting 66.0
66.1

Contract Health combines four final-roster contract metrics; Long-Term Risk is strongest at 99.58061250692266, while Contract Optionality is weakest at 46.60011798329805.

Contract Value
35% pillar weight
50.3

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

Inputs
Active Contract Count
16
Discounted Remaining Salary
298627344.8
Supporting values
Best Contracts
Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Salary Weight: 0.0, Score: 73.6, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Salary Weight: 0.0, Score: 72.5, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Salary Weight: 0.1, Score: 63.1
Players
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, Expected: 51856539, Salary: 62587158, Score: 44.9, Season: 2026-27, Surplus: -6438371, Valuation Available?: true, Discounted Remaining Salary: 56832773.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Deficit: 4515236, Projected Surplus: 0, Salary Weight: 0.2, Score: 46.0, Seasons: Adjusted Expected: 52317537, Confidence: 0.3, Expected: 41781987, Salary: 56832773, Score: 46.0, Season: 2026-27, Surplus: -4515236, Valuation Available?: true, 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, Expected: 9470469, Salary: 27678571, Score: 40.1, Season: 2026-27, Surplus: -5462431, Valuation Available?: true, Discounted Remaining Salary: 38000000, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Projected Deficit: 0, Projected Surplus: 14259258, Salary Weight: 0.1, Score: 63.1, Seasons: Adjusted Expected: 26904891, Confidence: 0.6, Expected: 31508152, Salary: 20000000, Score: 62.8, Season: 2026-27, Surplus: 6904891, Adjusted Expected: 27354367, Confidence: 0.5, Expected: 33619198, Salary: 20000000, Score: 63.4, Season: 2027-28, Surplus: 7354367, Valuation Available?: true, Discounted Remaining Salary: 24583332.5, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Projected Deficit: 0, Projected Surplus: 1549235, Salary Weight: 0.1, Score: 52.8, Seasons: Adjusted Expected: 13190570, Confidence: 0.6, Expected: 13650950, Salary: 12500000, Score: 52.6, Season: 2026-27, Surplus: 690570, Adjusted Expected: 14284590, Confidence: 0.5, Expected: 15016045, Salary: 13425925, Score: 53.0, Season: 2027-28, Surplus: 858665, Valuation Available?: true, Discounted Remaining Salary: 13268790.0, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Projected Deficit: 0, Projected Surplus: 2251415, Salary Weight: 0.0, Score: 57.0, Seasons: Adjusted Expected: 8036888, Confidence: 0.3, Expected: 10871628, Salary: 6822000, Score: 57.6, Season: 2026-27, Surplus: 1214888, Adjusted Expected: 8199627, Confidence: 0.3, Expected: 11002088, Salary: 7163100, Score: 56.3, Season: 2027-28, Surplus: 1036527, Valuation Available?: true, Discounted Remaining Salary: 23451740.9, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.1, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Expected: —, Salary: 6096240, Score: 50.0, Season: 2026-27, Surplus: 0, Adjusted Expected: —, Confidence: —, Expected: —, Salary: 6401280, Score: 50.0, Season: 2027-28, Surplus: 0, Adjusted Expected: —, Confidence: —, Expected: —, Salary: 6706200, Score: 50.0, Season: 2028-29, Surplus: 0, Adjusted Expected: —, Confidence: —, Expected: —, Salary: 8899127, Score: 50.0, Season: 2029-30, Surplus: 0, Valuation Available?: false, Discounted Remaining Salary: 5679459.0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Projected Deficit: 0, Projected Surplus: 1589568, Salary Weight: 0.0, Score: 60.9, Seasons: Adjusted Expected: 7269027, Confidence: 0.3, Expected: 10978020, Salary: 5679459, Score: 60.9, Season: 2026-27, Surplus: 1589568, Valuation Available?: true, 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, Expected: 11504043, Salary: 5477000, Score: 62.4, Season: 2026-27, Surplus: 1808113, Adjusted Expected: 7512320, Confidence: 0.3, Expected: 12274814, Salary: 5750850, Score: 61.7, Season: 2027-28, Surplus: 1761470, Valuation Available?: true, 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, Expected: 3942336, Salary: 4629630, Score: 47.8, Season: 2026-27, Surplus: -206188, Adjusted Expected: 4820874, Confidence: 0.3, Expected: 4336570, Salary: 5000000, Score: 48.2, Season: 2027-28, Surplus: -179126, Adjusted Expected: 5224535, Confidence: 0.2, Expected: 4770227, Salary: 5370370, Score: 48.6, Season: 2028-29, Surplus: -145835, Adjusted Expected: 9119727, Confidence: 0.2, Expected: 5247249, Salary: 10203703, Score: 44.7, Season: 2029-30, Surplus: -1083976, Valuation Available?: true, Discounted Remaining Salary: 2452133.0, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Expected: —, Salary: 2452133, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Available?: false, Discounted Remaining Salary: 2452133.0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Projected Deficit: 0, Projected Surplus: 2012168, Salary Weight: 0.0, Score: 72.5, Seasons: Adjusted Expected: 4464301, Confidence: 0.3, Expected: 9159358, Salary: 2452133, Score: 72.5, Season: 2026-27, Surplus: 2012168, Valuation Available?: true, Discounted Remaining Salary: 2449421.0, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Projected Deficit: 0, Projected Surplus: 0, Salary Weight: 0.0, Score: 50.0, Seasons: Adjusted Expected: —, Confidence: —, Expected: —, Salary: 2449421, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Available?: false, 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, Expected: 3869390, Salary: 2150917, Score: 59.7, Season: 2026-27, Surplus: 515542, Adjusted Expected: 2993117, Confidence: 0.3, Expected: 4256329, Salary: 2525901, Score: 57.8, Season: 2027-28, Surplus: 467216, Adjusted Expected: 3208640, Confidence: 0.2, Expected: 4681962, Salary: 2735698, Score: 57.4, Season: 2028-29, Surplus: 472942, Valuation Available?: true, 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: —, Expected: —, Salary: 678882, Score: 50.0, Season: 2026-27, Surplus: 0, Valuation Available?: false, Discounted Remaining Salary: 678882.0, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Projected Deficit: 0, Projected Surplus: 604593, Salary Weight: 0.0, Score: 73.6, Seasons: Adjusted Expected: 1283475, Confidence: 0.3, Expected: 2694193, Salary: 678882, Score: 73.6, Season: 2026-27, Surplus: 604593, Valuation Available?: true
Total Projected Deficit
18031163
Total Projected Surplus
27291520
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: 46.0
Fallback: Expected salary was unavailable for at least one remaining season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining season; the player's Contract Value is neutral at 50.
Fallback: Expected salary was unavailable for at least one remaining season; the player's Contract Value is neutral at 50.
Long Term Risk
30% pillar weight
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
Exposure: 0, Name: Stephen Curry, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0, Name: Draymond Green, Player Id: e156fc97-d199-4e76-9b6f-4fed12e78fc5, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0.0, Name: Kristaps Porzingis, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 27354367, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 20000000, Season: 2027-28, Valuation Available?: true, Exposure: 0.0, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 14284590, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 13425925, Season: 2027-28, Valuation Available?: true, Exposure: 0.0, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 8199627, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 7163100, Season: 2027-28, Valuation Available?: true, Exposure: 0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Projected Overpayment: 0, Score: 50.0, Seasons: Adjusted Expected: —, Exposure: 0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 6401280, Season: 2027-28, Adjusted Expected: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 6706200, Season: 2028-29, Adjusted Expected: —, Exposure: 0, Exposure Factor: 0.0, Future Weight: 0.8, Projected Overpayment: 0, Salary: 8899127, Season: 2029-30, Valuation Available?: false, Exposure: 0, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0.0, Name: De'Anthony Melton, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 7512320, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 5750850, Season: 2027-28, Valuation Available?: true, Exposure: 1177558.3, Name: Gui Santos, Player Id: f7ec3457-406a-41ad-a045-e9cfadadf966, Projected Overpayment: 1408937, Score: —, Seasons: Adjusted Expected: 4820874, Exposure: 179126.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 179126, Salary: 5000000, Season: 2027-28, Adjusted Expected: 5224535, Exposure: 131251.5, Exposure Factor: 1.0, Future Weight: 0.9, Projected Overpayment: 145835, Salary: 5370370, Season: 2028-29, Adjusted Expected: 9119727, Exposure: 867180.8, Exposure Factor: 1.0, Future Weight: 0.8, Projected Overpayment: 1083976, Salary: 10203703, Season: 2029-30, Valuation Available?: true, Exposure: 0, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0.0, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Projected Overpayment: 0, Score: —, Seasons: Adjusted Expected: 2993117, Exposure: 0.0, Exposure Factor: 1.0, Future Weight: 1.0, Projected Overpayment: 0, Salary: 2525901, Season: 2027-28, Adjusted Expected: 3208640, Exposure: 0.0, Exposure Factor: 0.0, Future Weight: 0.9, Projected Overpayment: 0, Salary: 2735698, Season: 2028-29, Valuation Available?: true, Exposure: 0, Name: LJ Cryer, Player Id: 885ed7d1-35cb-473a-a5cb-f97d5de0692d, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true, Exposure: 0, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Projected Overpayment: 0, Score: —, Seasons: , Valuation Available?: true
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
57.9

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
298627344.8
Guaranteed Remaining Salary
292556907.0
Low Mobility Exposure
52.0
Salary Cap
165000000
Weighted Mobility Average
60.4
Supporting values
Least Movable
Marketability: 50.0, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Restriction Modifier: 0.5, Salary Utility: 70.0, Salary Weight: 0.0, Score: 31.3, Term Utility: 100.0, 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
Most Movable
Marketability: 73.6, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 76.6, Term Utility: 100.0, Marketability: 72.5, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Restriction Modifier: 1.0, Salary Utility: 70.0, Salary Weight: 0.0, Score: 76.0, Term Utility: 100.0, Marketability: 60.9, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Restriction Modifier: 1.0, Salary Utility: 90.0, Salary Weight: 0.0, Score: 74.1, 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: 56832773.0, Guaranteed Remaining Salary: 56832773.0, Guaranteed Years Remaining: 1, Marketability: 46.0, Name: Jimmy Butler, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 60.0, Salary Weight: 0.2, Score: 57.6, 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: 63.1, 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: 68.1, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 24583332.5, Guaranteed Remaining Salary: 25925925.0, Guaranteed Years Remaining: 2, Marketability: 52.8, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 66.9, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 13268790.0, Guaranteed Remaining Salary: 13985100, Guaranteed Years Remaining: 2, Marketability: 57.0, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Restriction Modifier: 0.9, Restrictions: player_option, Salary Utility: 90.0, Salary Weight: 0.0, Score: 62.5, Term Utility: 85.0, Valuation Available?: true, Discounted Remaining Salary: 23451740.9, Guaranteed Remaining Salary: 12497520.0, Guaranteed Years Remaining: 2, Marketability: 50.0, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.1, Score: 65.3, Term Utility: 85.0, Valuation Available?: false, Discounted Remaining Salary: 5679459.0, Guaranteed Remaining Salary: 5679459.0, Guaranteed Years Remaining: 1, Marketability: 60.9, Name: Brandin Podziemski, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 90.0, Salary Weight: 0.0, Score: 74.1, 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: 50.0, Name: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, 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: 2452133.0, Guaranteed Remaining Salary: 2452133.0, Guaranteed Years Remaining: 1, Marketability: 72.5, 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: 2449421.0, Guaranteed Remaining Salary: 0.0, Guaranteed Years Remaining: 0, Marketability: 50.0, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Restriction Modifier: 0.5, Restrictions: no_trade_clause, Salary Utility: 70.0, Salary Weight: 0.0, Score: 31.3, Term Utility: 100.0, Valuation Available?: false, 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: 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: 73.6, Name: Malevy Leons, Player Id: 7c69337d-91fa-4458-82ef-6b01faf360bb, Restriction Modifier: 1.0, Restrictions: , Salary Utility: 70.0, Salary Weight: 0.0, Score: 76.6, Term Utility: 100.0, Valuation Available?: true
Salary Below 40
2449421.0
Useful Mid Sized Contracts
8
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: 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.
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.
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.
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
46.6

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
298627344.8
Supporting values
Expiring Contract Count
9
Least Optional
Expiring?: false, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Salary Weight: 0.0, Score: 20.0, 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
Most Optional
Expiring?: false, Name: Yaxel Lendeborg, Player Id: b7341d77-d228-429f-b6fb-a3caa73f31f6, Salary Weight: 0.1, Score: 85.5, Expiring?: false, Name: Will Richard, Player Id: f99c2a29-37fd-4784-80f3-fe19e678cd5e, Salary Weight: 0.0, Score: 76.0, Expiring?: true, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, Salary Weight: 0.0, Score: 50.0
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: 24583332.5, Expiring?: false, Name: Moses Moody, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Salary Weight: 0.1, Score: 50.0, Seasons: Guaranteed Pct: —, Salary: 13425925, Score: 50.0, Season: 2027-28, Status: fully_guaranteed, Discounted Remaining Salary: 13268790.0, Expiring?: false, Name: Al Horford, Player Id: 44181b38-0a7c-4de3-9e2a-44fcf3f6d604, Salary Weight: 0.0, Score: 20.0, Seasons: Guaranteed Pct: —, Salary: 7163100, Score: 20.0, Season: 2027-28, Status: player_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: Seth Curry, Player Id: 4bd5f6d8-a51f-43cb-aa2c-ede4381e93af, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2452133.0, Expiring?: true, Name: Gary Payton II, Player Id: f46b85c8-e929-4acd-91a8-156a2bc07253, Salary Weight: 0.0, Score: 50.0, Seasons: , Discounted Remaining Salary: 2449421.0, Expiring?: true, Name: Charles Bassey, Player Id: fcd45e11-8680-4850-bf91-124aa08058cc, 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: 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 56.1
54.6

Cap & Flexibility combines four cap-state metrics; Future Flexibility is strongest at 100.0, while Current Cap Position is weakest at 15.08189696969697.

Current Cap Position
20% pillar weight
15.1

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
-8807435
Second Apron Cushion
4192565
Second Apron Excess
0
Tax Cushion
-11597142
Tax Apron Exposure
30% pillar weight
41.9

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
13514997
Salary Cap
165000000
Tax Bill Ratio
0.1
Supporting values
First Apron Cushion
-8807435
Repeater
Source: default, Value: false
Second Apron Cushion
4192565
Tax Cushion
-11597142
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: 60267056, 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
44.9

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
2026-07-29
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
92.5
Signing Tools
52.2
Trade Exception Capacity
0.0
Trade Tools
50.0
Asset Management
5% overall weight · starting 46.3
46.3

Asset Management applies the full 35/20/20/25 composition; Asset Optionality is strongest at 65.0, while Pick Quality is weakest at 37.827586206896555.

Draft Capital Value
35% pillar weight
37.9

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

Inputs
Asset Count
10
Benchmark
113.7, 149.5, 150.4, 156.8, 184.6, 206.1, 217.2, 219.4, 226.9, 250.0, 263.1, 266.9, 303.3, 322.2, 326.9, 350.8, 352.4, 353.9, 367.8, 377.4, 382.8, 397.2, 405.0, 410.2, 472.3, 480.6, 488.4, 559.5, 585.0, 695.8
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
20% 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
20% 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
25% pillar weight
50.0

Asset Exchange Value is neutral because the scenario contains no qualifying transactions.

Inputs
Transaction Count
0
Supporting values
Transactions
Timeline Alignment
20% overall weight · starting 68.0
67.5

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

Core Age Fit
30% pillar weight
80.4

Core players are scored against Championship Push's ideal age range.

Inputs
Mandate
championship_push
Supporting values
Ideal Core Age
Max: 31, Min: 25
Penalty Above
7
Penalty Below
8
Players
Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Score: 51.0, Age: 30, Core Weight: 0.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Score: 100.0, Age: 36, Core Weight: 0.2, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Score: 65.0, Age: 23, Core Weight: 0.2, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Score: 84.0, Age: 24, Core Weight: 0.2, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Score: 92.0, Age: 28, Core Weight: 0.1, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Score: 100.0
Prime Window Alignment
25% pillar weight
36.5

Prime Window Alignment combines mandate timing and core synchronization.

Inputs
Mandate
championship_push
Prime Midpoint
27.5
Supporting values
Core Synchronization
16.0
Players
Age: 38, Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Prime Timing Offset: -10.5, Window Timing Score: 0.0, Age: 30, Core Weight: 0.2, Player Id: 4f5da3c6-281a-4097-91b0-9a9cc8d2acca, Prime Timing Offset: -2.5, Window Timing Score: 92.5, Age: 36, Core Weight: 0.2, Player Id: a36197fc-5115-4ffc-afc9-87d416c14791, Prime Timing Offset: -8.5, Window Timing Score: 2.5, Age: 23, Core Weight: 0.2, Player Id: 89fceff5-7d10-4cfc-834e-7ac06be8bf5e, Prime Timing Offset: 4.5, Window Timing Score: 47.5, Age: 24, Core Weight: 0.2, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Prime Timing Offset: 3.5, Window Timing Score: 62.5, Age: 28, Core Weight: 0.1, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, Prime Timing Offset: -0.5, Window Timing Score: 100.0
Prime Offset Range
Max: 1.0, Min: -2.0
Prime Timing Spread
5.7
Window Timing
47.6
Core Continuity
25% pillar weight
71.4

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

Inputs
Continuity Horizon
2
Mandate
championship_push
Supporting values
Overall Core Control
74.5
Players
Age Fit Score: 51.0, Continuity Score: 62.5, Core Importance Value: 1.0, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 62587158, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 62587158, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: full, Control Factor: 0.3, Estimated: false, Guaranteed: —, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Unrestricted, full Bird rights (contract expired), Salary: —, Season: 2027-28, Source: free_agency, Status: ufa_bird, Team Controlled: false, Original Core Weight: 0.2, Player Id: c059219d-5411-48ed-9f6b-3b71bb4288ee, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 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: 65.0, Continuity Score: 62.5, Core Importance Value: 0.8, 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: 0.1, Age Fit Score: 84.0, Continuity Score: 87.5, Core Importance Value: 0.7, 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: 92.0, Continuity Score: 100.0, Core Importance Value: 0.7, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 12500000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 12500000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 13425925, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 13425925, Season: 2027-28, Source: contract, Status: fully_guaranteed, Team Controlled: true, Original Core Weight: 0.2, Player Id: 297eb948-75d0-4871-9a90-e2a58236be6d, Timeline Relevant Weight: 0.2, Timeline Weight Raw: 0.1, Age Fit Score: 100.0, Continuity Score: 67.5, Core Importance Value: 0.6, Horizon: Bird Rights: —, Control Factor: 1.0, Estimated: false, Guaranteed: 5477000, Guaranteed Pct: —, Option Decision: —, Option Type: —, Reason: Salary fully guaranteed, Salary: 5477000, Season: 2026-27, Source: contract, Status: fully_guaranteed, Team Controlled: true, Bird Rights: —, Control Factor: 0.4, Estimated: false, Guaranteed: 5750850, Guaranteed Pct: —, Option Decision: —, Option Type: player, Reason: player option — the player holds the decision, Salary: 5750850, Season: 2027-28, Source: contract, Status: player_option, Team Controlled: false, Original Core Weight: 0.1, Player Id: 486dbba6-af22-481e-a310-98829a3ad56b, 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
82.3

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

Inputs
Mandate
championship_push
Rotation Minutes
240
Supporting values
Developmental Role Distribution
90.0
Established Veteran Count
5
Meaningful Young Role Count
4
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
65.0
Young Rotation Minutes
90
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