Rockets Bank

[Swope]

-$19.75M Nate Oats Salary Year 3/4

$30.25M

 

[Swope]

+$5M Trade w Timberwolves https://fantasysportsdaily.net/forums/threads/wolves-rockets.9365/
-$10M Trade w Nets

Balance $25.5M

 

[Swope]

+$2M S13 Pre https://fantasysportsdaily.net/forums/threads/preseason-s12.9219/
+$3M S13 S1 https://fantasysportsdaily.net/forums/threads/sim-1-s12.9234/
+$3M S13 S2 https://fantasysportsdaily.net/forums/threads/sim-2-s13.9240/
+$3M S13 S3 https://fantasysportsdaily.net/forums/threads/sim-3-s13.9246/
+$4M S13 S5 https://fantasysportsdaily.net/forums/threads/sim-5-s13.9254/
+$2.5M S13 S6 https://fantasysportsdaily.net/forums/threads/sim-6-s13.9256/
+$5M S13 Playoffs https://fantasysportsdaily.net/forums/threads/playoffs-live-s13.9266/page-31
+$4M 2036 Draft
+$5M S13 FA https://fantasysportsdaily.net/forums/threads/free-agency-s13.9288/
+$3M S14 Pre https://fantasysportsdaily.net/forums/threads/pre-season-s14.9315/
+$3M S14 S1 https://fantasysportsdaily.net/forums/threads/sim-1-s14.9330/
+$3M S14 S2 https://fantasysportsdaily.net/forums/threads/sim-2-s14.9334/
+$3M S14 S3 https://fantasysportsdaily.net/forums/threads/sim-3-s14.9336/
+$3M S14 S4 https://fantasysportsdaily.net/forums/threads/sim-4-s14.9341/
+$3M S14 S5 https://fantasysportsdaily.net/forums/threads/sim-5-s14.9346/
+$5M S14 Playoffs https://fantasysportsdaily.net/forums/threads/playoffs-live-s14.9352/page-21
+$5M 2037 Draft

new balance: $85M

 

[Swope]

Made Playoffs (.25M x 9 = $2.25M)

• 2024-25
• 2026-27
• 2028-29
• 2030-31
• 2031-32
• 2033-34
• 2034-35
• 2035-36
• 2036-47

Made 2nd Round (.25M x 4 = $1M)

• 2024-25
• 2033-34
• 2034-35
• 2035-36

Made Conf Finals (.25M)

• 2035-36

40 win season (.25M x 8 = $2M)

• 2024-25
• 2026-27
• 2028-29
• 2031-32
• 2033-34
• 2034-35
• 2035-36
• 2036-37

50 win season (.25M x 3 = $.75M)

• 2034-35
• 2035-36
• 2036-37

Awards (.5M x 3 = $1.5M)

• (29-30) Oumar Ballo - 6th Man of the Year
• (34-35) Yves Missi - 6th Man of the Year
• (36-37) Yves Missi - 6th Man of the Year

League Leader (.25M x 6 = $1.5M)

• (33-34) Devin Vassell - Minutes per game
• (33-34) Jayden Reid - Steals per game
• (34-35) Jayden Reid - Steals per game
• (34-35) Jovani Ruff - FT%
• (36-37) Jayden Reid - Steals per game
• (36-37) Jayson Tatum - FT%

All-Team (.25M x 11 = $2.75M)

• (23-24) Gradey Dick All Rookie 2nd Team
• (26-27) Caleb Wilson All Rookie 1st Team
• (27-28) Paul Reed All Defensive 1st Team
• (30-31) Robert Sacre All Rookie 1st Team
• (33-34) Devin Vassell All League 3rd Team
• (34-35) Jayden Reid All League 2nd Team
• (34-35) Jayden Reid All Defensive 1st Team
• (34-35) Alijah Arenas All Defensive 2nd Team
• (35-36) Jayden Reid All League 3rd Team
• (35-36) Jayden Reid All Defensive 2nd Team
• (36-37) Yancy Gates All League 3rd Team

Missing no more than 1 DC (1M x 8 = $8M)

• S14
• S12
• S11
• S10
• S9
• S7
• S6
• S5

$20M Total

New Balance: $105M

 

[Swope]

-$19.75M Nate Oats Salary Year 4/4

New Balance: $85.25M

 

[Swope]

-$10M Tier 1 Lux Tax

$75.25M

 

[Swope]

-$5M Trade w Hornets

$70.25M

 

[Swope]

-$10M Manu Ginobili Strength Camp

$60.25M

 

[Swope]

-$7M Nate Oats Year 1/4 Salary

$53.25M

 

[Swope]

-$3M Trade w/ Nets

$50.25M

 

[Swope]

-$10M Fantasy Football Fee

$40.25M

 

[Swope]

-$10M Tier 1 Luxury Tax

$30.25M

 

[Swope]

-$15M Summer League (Daugherty, Okonoboh, Morris)

$15.25M

 

[Swope]

-$7M Nate Oats Year 2/4 Salary

$8.25M

 

[Swope]

-$1M Scout

$7.25M

 

[Swope]

+$5M S14 FA https://fantasysportsdaily.net/forums/threads/free-agency-s14.9373/
+$5M S15 Pre https://fantasysportsdaily.net/forums/threads/pre-season-s15.9389/
+$3M S15 S1 https://fantasysportsdaily.net/forums/threads/sim-1-s15.9400/
+$3M S15 S2 https://fantasysportsdaily.net/forums/threads/sim-2-s15.9407/
+$3M S15 S3 https://fantasysportsdaily.net/forums/threads/sim-3-s15.9414/
+$3M S15 S5 https://fantasysportsdaily.net/forums/threads/sim-5-s15.9420/
+$7M S15 S6 https://fantasysportsdaily.net/forums/threads/sim-6-s15.9425/
+$5M S15 Playoffs https://fantasysportsdaily.net/forums/threads/playoffs-live-s15.9431/page-25
+$5M 2038 Draft
+$5M S15 FA https://fantasysportsdaily.net/forums/threads/free-agency-s15.9457/
+$4M S16 Pre https://fantasysportsdaily.net/forums/threads/pre-season-s16.9477/
+$3M S16 S1 https://fantasysportsdaily.net/forums/threads/sim-1-s16.9485/
+$3M S16 S2 https://fantasysportsdaily.net/forums/threads/sim-2-s16.9490/
+$3M S16 S4 https://fantasysportsdaily.net/forums/threads/sim-4-s16.9497/
+$5M S16 Playoffs https://fantasysportsdaily.net/forums/threads/playoffs-live-s16.9511/page-27
+$5M 2039 Draft
+$5M S16 FA https://fantasysportsdaily.net/forums/threads/free-agency-s16.9535/#post-186094
+$4M S17 Pre https://fantasysportsdaily.net/forums/threads/preseason-s17.9550/

New Balance: $83.25M

 

[Swope]

-$10M Trade w/ Nets

New Balance: $73.25M

 

[Swope]

+$15M Trade w Magic https://fantasysportsdaily.net/forums/threads/magic-rockets.9559/
-$15M Trade w Celtics