Los Angeles Lakers Crypto Center

[Cloud]

+ $3M sim 4
+ $1.5M Shaq ASG MVP, Shaq ASG, Baron ASG, Eddie 3PT

= $25,870,000

 

[Cloud]

+ $3M sim 5

= $28,870,000

 

[Cloud]

+ $5M coaches
+ $5M media
+ $1M dcs
+ $1.5M 40, 50+ wins, made playoffs, Shaq 1st team, B Diddy 1st team, B Diddy led league in assists

= $41,370,000

 

[Cloud]

+ $2.75M predictions
+ $5M playoffs
+ $250K advanced round 2

= $49,370,000

 

[Cloud]

+ $5M Draft

= $54,370,000

 

[Cloud]

- $12M Boston

= $42,370,000

 

[Cloud]

- $5M SL

= $37,370,000

 

[Cloud]

+ $4.5M fa

= $41,870,000

 

[Cloud]

- $18M Hill Year 3

= $23,870,000

 

[Cloud]

- $5M HW DL

= $18,870,000

 

[Cloud]

+ $1.5M pre

= $20,370,000

 

[Cloud]

+ $3M sim 1

= $23,370,000

 

[Cloud]

+ $3M sim 2

= $26,370,000

 

[Cloud]

+ $3M sim 3

= $29,370,000

 

[Cloud]

+ $3M sim 4
+ $750K Baron and Shaq ASG and Eddie Jones 3PT

= $33,120,000

 

[Cloud]

+ $3M sim 5

= $36,120,000

 

[Cloud]

+ $2.5M playoffs
+ $5M coaches
+ $5M media
+ $1M DCs
+ $1.25M Shaq all league, Baron led in assists, made playoffs and won 40 and 50+ games

= $50,870,000

 

[Cloud]

+ $6M draft

= $56,870,000

 

[Cloud]

- $10M SL x2

= $46,870,000

 

[Cloud]

+ $5M Fa

= $51,870,000