Los Angeles Lakers Crypto Center

[Cloud]

+ $5.25M playoffs and round 2

= $56,450,000

 

[Cloud]

+ $7M draft

= $63,450,000

 

[Cloud]

- $5M SL

= $58,450,000

 

[Cloud]

+ $2M fa 1

= $60,450,000

 

[Cloud]

- $5M 76ers

= $55,450,000

 

[Cloud]

+ $3M Fa2

= $58,450,000

 

[Cloud]

- $7M hill year 2

= $51,450,000

 

[Cloud]

+ $1.5M pre

= $52,950,000

 

[Cloud]

- $5M Spurs

= $47,950,000

 

[Cloud]

- $10M reneg Penny

= $37,950,000

 

[Cloud]

+ $3M sim 1

= $40,950,000

 

[Cloud]

+ $3M sim 3

= $43,950,000

 

[Cloud]

+ $2M sim 5
+ $500K Penny and Shaq ASG

= $46,450,000

 

[Cloud]

+ $500K sim 5 prediction
+ $5M media center
+ $5M coach manager
+ $1M no more than 1 missed DCs
+ $1M 40 and 50+ And 60+ wins and made playoffs
+ $750K Shaq led league in REB and FTA, Penny All-League Second Team

= $59,700,000

 

[Cloud]

+ $5M draft
+ $5M playoffs
+ $2.25M predictions sim 6

= $71,950,000

 

[Cloud]

- $5M SL Cardinal

= $66,950,000

 

[Cloud]

+ $4M FA
- $7M Hill Year 3

= $63,950,000

 

[Cloud]

- $2M Raptors

= $61,950,000

 

[Cloud]

- $10M nets

= $51,950,000

 

[Cloud]

+ $1.5M pre
- $2M Blzrs

= $51,450,000