Los Angeles Lakers Crypto Center

[Cloud]

+ $3.5M sim 3

= $25,920,000

[Cloud]

+ $3M sim 4
+ $500K Melo All-Star and 3PT


= $29,420,000

[Cloud]

+ $3M sim 5

= $32,420,000

[Cloud]

+ $1M no missed DCs
+ $5M media center
+ $5M coach manager
+ $2M made playoffs. 40,50 wins, Melo 3rd team, Baron 2nd team, Baron defensive team, Baron led league in steals, Melo scoring title, Udoh rookie 2nd team

= $45,420,000

[Cloud]

+ $10M heat
+ $5M Playoff sim
+ $2.5M predictions sim 6

= $62,920,000

[Cloud]

+ $10M raps

= $72,920,000

[Cloud]

+ $7M draft

= $79,920,000

[Cloud]

- $30M SL x6

= $49,920,000

[Cloud]

- $1M Casey year 1 of 1

= $48,920,000

[Cloud]

+ $10M pod

= $58,920,000

[Cloud]

+ $5M FA
+ $5M Pod Saturday
- $5M Bullets

= $63,920,000

[Cloud]

+ $3M predictions FA

= $66,920,000

[Cloud]

- $7M Hawks

= $59,920,000

[Cloud]

+ $3M Pre

= $62,920,000

[Cloud]

- $14M DL x3

= $48,920,000

[Cloud]

+ $3.5 sim 1

= $52,420,000

[Cloud]

+ $18M Mavs Cavs

= $70,420,000

[Cloud]

+ $4M sim 2

= $74,420,000

[Cloud]

+ $3M sim 3

= $77,420,000

[Cloud]

- $4M DLeague second half

= $73,420,000

[Cloud]

+ $3M sim 4
+ $3M sim 5
+ $1M Udoh, Flynn, Redding and Gobert Rookie / Soph game

= $80,420,000

[Cloud]

+ $5M Playoffs
+ $5M Podcast
+ $5M article grader
+ $5M coach manager
+ $1M no missed dcs
+ $750K Akognon led league in 3PT%, Made playoffs and Gobert rookie 2nd team

= $102,170,000

[Cloud]

+ $5M draft
- $10M SL

= $97,170,000

[Cloud]

+ $4.5M FA
- $1.5M pot scouts
- $1M coach

= $99,170,000

[Cloud]

- $2M DLeague

= $97,170,000

[Cloud]

- $20M Nick Young and Luol Deng juice

= $77,170,000

[Cloud]

- $15M Jazz

= $62,170,000

[Cloud]

+ $3M Sim 1

= $65,170,000

[Cloud]

+ $4M sim 2

= $69,170,000

[Cloud]

- $10M Denver

= 59,170,000

[Cloud]

+ $3M sim 4

= $62,170,000

[Cloud]

+ $5M Playoffs
+ $5M article grader
+ $5M coach manager
+ $1M no missed dcs
+ $1.25M Bron Bron All-League 2nd team and 2nd team Defense, Made playoffs and won 40, 50+ games



= $79,420,000

[Cloud]

+ $6.25M Sim 6 Playoff Predictions
+ $5M Playoff Sim
+ $250K Advanced to Semi-Finals

= $90,920,000

[Cloud]

- $16M Cavs

= $74,920,000

[Cloud]

+ $8M draft

= $82,920,000

[Cloud]

- $10M SLx2

= $72,920,000

[Cloud]

- $1M Coach Mike D'Antoni Year 1 of 1

= $71,920,000

[Cloud]

- $10M LeBron Renegotiation

= $61,920,000

[Cloud]

+ $3M FA

= $64,920,000

[Cloud]

- $10M DLx2

= $54,920,000