Los Angeles Lakers Crypto Center

[Cloud]

- $10M SL

= $69,170,000

 

[Cloud]

- $5M Cavs trade

= $64,170,000

 

[Cloud]

+ $5m draft

= $69,170,000

 

[Cloud]

+ $3M FA1
- $10M Wolves


= $62,170,000

 

[Cloud]

+ $2M FA 2
- $1M Stotts Year 1
- $10M Reneg Derrick White
- $5M PR3 DLeague

= $48,170,000

 

[Cloud]

+ $4M sim 2
+ $4M sim 3
+ $2M sim 4
+ $1M Klay All-Star + 3PT Participation and Winner


= $59,170,000

 

[Cloud]

+ $5M media
+ $5M coaches
+ $6M draft
+ $1M no missed dcs
+ $1M won 40+, 50+, Klay 2nd team, Klay 2nd team defense


= $77,170,000

 

[Cloud]

- $5M PR3

= $72,170,000

 

[Cloud]

+ $5M FA

= $77,170,000

 

[Cloud]

- $5M Tyrell DL

= $72,170,000

 

[Cloud]

- $40M Spends
- $1M coach Y2

= $31,170,000

 

[Cloud]

+ $3M preseason

= $34,170,000

 

[Cloud]

- $3M Bullets

= $31,170,000

 

[Cloud]

+ $3M sim 1

= $34,170,000

 

[Cloud]

+ $5M Sim 2


= $39,170,000

 

[Cloud]

+ $3M sim 3

= $42,170,000

 

[Cloud]

+ $3M sim 4

= $45,170,000

 

[Cloud]

+ $5M media
+ $5M coaches
+ $1M no missed dcs
+ $1M won 40+, 50+, D White 1st team, made playoffs

= $57,170,000

 

[Cloud]

+ $5.25K playoffs + won round 1
+ $6.5M sim 6 playoff predictions

= $68,920,000

 

[Cloud]

+ $5M draft
+ $250K made 2nd round


= $74,170,000