Los Angeles Lakers Crypto Center

[Cloud]

- $25M pacers

= $93,920,000

 

[Cloud]

- $15.75M Year 1 of Phil Jackson


= $78,170,000

 

[Cloud]

+ $4M FA
+ $5M draft
- $5M TCraig DLeague

= $82,170,000

 

[Cloud]

+ $3M sim 1

= $85,170,000

 

[Cloud]

+ $3M sim 2


= $88,170,000

 

[Cloud]

+ $5M media
+ $5M coaches
+ $1M no missed dcs
+ $1.5M LeBron 2nd team, made playoffs, won 40+, won 50+, ZBO 2nd team, Collison defensive 2nd team



= $100,670,000

 

[Cloud]

+ $3M sim 6


= $103,670,000

 

[Cloud]

+ $5M playoffs
+ $250K won round 1


= $108,920,000

 

[Cloud]

- $2M scouts


= $106,920,000

 

[Cloud]

+ $6M draft


= $112,920,000

 

[Cloud]

- $10M SLx2


= $102,920,000

 

[Cloud]

+ $5M FA
- $20M Torrey Craig roids

= $87,920,000

 

[Cloud]

- $15.75M Phil Jack year 2


= $72,170,000

 

[Cloud]

- $10M DLeague

= $62,170,000

 

[Cloud]

- $2M pots

= $60,170,000

 

[Cloud]

+ $3M pre

= $63,170,000

 

[Cloud]

+ $10M sixers

= $73,170,000

 

[Cloud]

+ $5M media
+ $5M coaches
+ $1M no missed dcs
+ $500K 40 wins and made playoffs


= $84,670,000

 

[Cloud]

+ $2M sim 3
+ $3M sim 2


= $89,670,000

 

[Cloud]

+ $5M playoffs


= $94,670,000