Los Angeles Lakers Crypto Center

[Cloud]

+ $5M Media Center
+ $5M Coaches
+ $1M no missed DCs
+ $250K 40+ wins
+ $250K Made Playoffs
+ $500K AD All-League 2nd and Defensive Teams


= $50,420,000

 

[Cloud]

+ $2.5M Playoff attendance


= $52,920,000

 

[Cloud]

+ $3.5M predictions

= $56,420,000

 

[Cloud]

- $20M SLx4


= $36,420,000

 

[Cloud]

+ $2M FA1
- $10M reneg coby

= $28,420,000

 

[Cloud]

+ $2M FA2

= $30,420,000

 

[Cloud]

- $5.5M Stotts Year 3
- $5M Stimac DLeague
+ $2M Draft

= $21,920,000

 

[Cloud]

- $10M Barnette Weight


= $11,920,000

 

[Cloud]

+ $4M sim 3
+ $3M sim 2
+ $5M sim 1
+ $5M pre


= $28,920,000

 

[Cloud]

+ $3M sim 4

= $31,920,000

 

[Cloud]

+ $4M sim 5
- $2M Bamba
- $7.5M Jazz

= $26,420,000

 

[Cloud]

+ $5M Media Center
+ $5M Coaches
+ $1M no missed DCs
+ $250K 40+ wins
+ $250K Made Playoffs
+ $500K Jabari All-League 2nd and led league in scoring
+ $2.5M Playoffs


= $40,920,000

 

[Cloud]

- $5M SL

=$35,920,000

 

[Cloud]

+ $10M draft


= $45,920,000

 

[Cloud]

+ $5M FA
- $5.5M

= $45,420,000

 

[Cloud]

- $20M Roids

= $25,420,000

 

[Cloud]

+ $3M pre
+ $3M sim 1
+ $1M sim 2
+ $3M sim 3

= $35,420,000

 

[Cloud]

+ $3M sim 4


= $38,420,000

 

[Cloud]

+ $5M Media Center
+ $5M Coaches
+ $1M no missed DCs
+ $500K 40+, 50+ wins
+ $250K Made Playoffs
+ $2.5M Playoffs


= $52,670,000

 

[Cloud]

- $5M SL

= $47,670,000