Los Angeles Lakers Crypto Center

[Cloud]

Start:

$5M

 

[Cloud]

- $5M Brian Hill Year 1


= $0

 

[Cloud]

+ $2M FA

= $2M

 

[Cloud]

+ $1M FA Posting

= $3M

 

[Cloud]

+ $1.5M Pre

= $4.5M

 

[Cloud]

+ $3M sim 1


= $7.5M

 

[Cloud]

+ $3M sim 2 memes

= $10.5M

 

[Cloud]

+ $3M sim 4
+ $250K Shaq All star
+ $250K Brooks Soph


= $14M

 

[Cloud]

+ $3M sim 5

= $17M

 

[Cloud]

+ $5M sim 6
+ $5M media center
+ $5M coach manager
+ $1M no missed DCs
+ $750K 40 and 50+ wins and made playoffs
+ $1.25M Shaq MVP and All-League 1st team
+ $500K Grant Hill led league in FG% and Shaq led in FTA


= $35.5M

 

[Cloud]

+ $2.5M Playoff sim


= $38M

 

[Cloud]

+ $8M draft
- $5M Brian Hill Y2

= $41M

 

[Cloud]

+ $5M fa

= $46M

 

[Cloud]

- $3M Grizz

= $43M

 

[Cloud]

+ $1.5M preseason question


= $44.5M

 

[Cloud]

- $5M Pacers

= $39.5M

 

[Cloud]

+ $3M sim 1

= $42.5M

 

[Cloud]

+$2.5M survey

= $45M

 

[Cloud]

+ $1.5M sim 2

= $46.5M

 

[Cloud]

+ $3M sim 3

= $49.5M