NEW rockets bank

[Swope]

-$9.2M Brad Stevens (Year 2/4)

NEW BALANCE: $10.6M

 

[Swope]

+$4M S31 Preseason
+$3M S31 S1
+$4M S31 S2
+$3M S31 S3
+$2M S31 S4
+$4M S31 S5
+$1.75M S31 S6
+$5M S31 Playoffs
+$10M 2025-26 Spends/Coach Tracker
+$1M for Missing no more than 1 DC in season.
+$0.25M for Making the Playoffs.
+$0.25M for Making the Second Round.
+$0.25M for 40+ win season.
+$0.25M for 50+ win season.
+$1.25M for 5 All-Teams
+$.75M For 3 League Leaders
+$1M For 4 All Star weekend participants


Total: 52.35M

 

[Swope]

-$7.1M Trade w/ Blazers

Total: $45.25M

 

[Swope]

-12M Trade w/ Pistons

Total: $33.25M

 

[Swope]

-$9.2M -- Brad Stevens Year 3/4

Total: $24.05M

 

[Swope]

-$10M Luka Doncic renegotiation
-$5M trade w/ Grizz

Total: $9.05M

 

[Swope]

-$2M Trade w Celtics

Total: $7.05M

 

[Swope]

+$5M S31 FA Bids
+$4M S32 Pre
+$3M S32 Sim 1
+$4M S32 Sim 2
+$3.5M S32 Sim 3
+$4M S32 Sim 4
+$3M S32 Sim 5
+$5M S32 Playoffs
+$3M S32 Part 1 FA Bids
+$10M S 32 Spends/Coach Tracker
+$1M No more thann 1 DC missed
+$.25M for playoffs
+$.25M for 2nd round
+$.25M for con finals
+$1M Fox MVP
+.25M for 40 wins
+$.25M for 50 wins
+$1.25M for 5 All-Teams
+$.25M KP Blocks leader
+$.25M Fox Steals leader
+$.25M Rookie game part Travis Van Horn
+$.25M Fox 3 pt shootout part
+$.25M Fox all star game part

New total: $57.3M

 

[Swope]

-$10M Summer League (Diebler, Daniels)
-$9.2M Brad Stevens 4/4

New total: $38.1M

 

[Swope]

-$10M Shaedon Sharpe reneg

New Total: $28.1M

 

[Swope]

-$10M DLG for Diebler & Daniels

New Total: $18.1M

 

[Swope]

-$3M Trade w/ Grizz

NEW TOTAL: $15.1M

 

[Swope]

+$15M Trade w Cavs
-$20M 4 Summer Leagues

New Total: $10.1M

 

[Swope]

-$1M Coach Salary for Budenholzer

NT: $9.1M

 

[Swope]

-$5M DLG for Bullock

NT: $4.1M

 

[Swope]

+$3M for S32 Draft
+$2M S32 FA2 Bids
+$3M S33 Preseason
+$5M S33 Sim 1
+$3M S33 Sim 2
+$3M S33 Sim 3
+$4M S33 Sim 4
+$4M S33 Sim 5
+$5M S33 Playoffs
+$3M S33 FA1 Bids
+$2M for S33 Draft
+$10M for S33 Spends/Coach Tracker
+$1M No Missing DCs
+$1M Making Finals
+$.5M 50 win season
+$1M Fox MVP
+$1.25M for 5 All-League Awards
+$.75M Gafford/Luka/Fox All Stars
+$.5M Fox All Star Game MVP
+$.25M Fox Assists Per Game Leader
+$.25M Gafford Field Goal % Leader
+$5M S34 Preseason
+$5M S34 Sim 1
+$3M S34 Sim 2
+$4M S34 Sim 3
+$10M S34 Spends/Coach Tracker

New Balance: $84.6M

 

[Swope]

-$8M Loyalty/Greed Spends

$76.6M

 

[Swope]

+$20M Trade w Sonics
-$30M Trade w Clippers

$66.6M

 

[Swope]

-$1M trade w nuggets

$65.6M

 

[Swope]

+$3M S34 S4
+$4M S34 S5
+$3M S34 S6
+$5M S34 Playoffs
+$3M S34 FA1
+$1M DCs
+$1M Making Finals
+$1M Winning Championship
+$1M 60 wins
+$.5M 2 All League Teams
+$.5M All Star game Participants Luka + Rob

$88.6M