Los Angeles Lakers Crypto Center

[Cloud]

- $25M spurs


= $69,670,000

 

[Cloud]

+ $3M draft
- $3M bucks

= 69,670,000

 

[Cloud]

- $10M SLX2


= $59,670,000

 

[Cloud]

+ $7M FA
+ $2M Pre

= $68,670,000

 

[Cloud]

- $15.75M Philly Jack Y3


= $52,920,000

 

[Cloud]

+ $7M redraft participation
+ $5M running redraft


= $64,920,000

 

[Cloud]

+ $3M sim 5

= $67,920,000

 

[Cloud]

- $1M Rose greed

= $66,920,000

 

[Cloud]

- $10M SLx2


= $56,920,000

 

[Cloud]

+ $5M media
+ $5M coaches
+ $1M no missed dcs
+ $750K made playoffs, won 40+, won 50+


= $68,670,000

 

[Cloud]

+ $7M draft


= $75,670,000

 

[Cloud]

+ $3M FA1

= $78,670,000

 

[Cloud]

+ $2M FA2

= $80,670,000

 

[Cloud]

- $12M Hornets


= $68,670,000

 

[Cloud]

- $10M DLeague
- $15.75M Y4 Phil Jackson


= $42,920,000

 

[Cloud]

- $3M hornets


= $39,920,000

 

[Cloud]

+ $3M pre

= $42,920,000

 

[Cloud]

+ $6M S1


= $48,920,000

 

[Cloud]

+ $3M sim 2

= $51,920,000

 

[Cloud]

- $10M Strength and Weight to Clark after Dark


= $41,920,000