Los Angeles Lakers Crypto Center

[Cloud]

- $18M Hill Year 4
- $8M Hornets

= $25,870,000

 

[Cloud]

+ $1.5 pre
- $5M D League
= $22,370,000

 

[Cloud]

- $10M Strength boost Warrick

= $12,370,000

 

[Cloud]

+ $3M sim 1

= $15,370,000

 

[Cloud]

+ $5M sim 2 and 3

= $20,370,000

 

[Cloud]

+ $3M sim 4
+ $2.25M Eddie and Hakim ASW Participants (3PT and Soph game) and then Shaq, Baron and Marc all star game participants


= $25,620,000

 

[Cloud]

+ $3M sim 5

= $28,620,000

 

[Cloud]

+ $5M coaches
+ $5M media
+ $1M DCs
+ $4.5M Shaq all league, MVP and DPOTY, and defensive team, Baron led in steals, Shaq led in FG% and Blocks, made playoffs and won 40, 50 and 60+ games, Baron 1st team all league and defense

= $44,120,000

 

[Cloud]

+ $5M playoffs
+ $1.75M advanced all rounds and won championship
+ $7.25M playoff predictions from sim 6

= $58,120,000

 

[Cloud]

- $20M Raps

= $38,120,000

 

[Cloud]

+ $6M Seattle

= $44,120,000

 

[Cloud]

- $7M Knicks

= $37,120,000

 

[Cloud]

- $1m raps

= $36,120,000

 

[Cloud]

+ $8M draft
+ $5M Running Draft

= $49,120,000

 

[Cloud]

- $15M SL

= $34,120,000

 

[Cloud]

- $19.3M Brian Hill Y1

= $14,820,000

 

[Cloud]

- $500K Melo scout

= $14,320,000

 

[Cloud]

+ $5M Fa

= $19,320,000

 

[Cloud]

+ $3.5M pre

= $22,820,000

 

[Cloud]

- $15M DLEAGUE

= $7,820,000