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

[Cloud]

+ $3M sim 2

= $54,450,000

[Cloud]

+ $500K Ray Allen prediction 3PT
+ $750K Penny and Eddie 3PT contest and Penny ASG


= $55,700,000

[Cloud]

+ $250K made second round
+ $2.5M playoff sim
+ $5M media center
+ $5M coach manager
+ $1M no more than 1 missed DCs
+ $1M 40 and 50+ And 60+ wins and made playoffs
+ $500K Penny All-League Second Team and Eddie All Defensive 2nd

= $70,950,000

[Cloud]

- $42M Spurs

= $28,950,000

[Cloud]

+ $8M draft

= $36,950,000

[Cloud]

- $8M Mavs

= $28,950,000

[Cloud]

+ $4M FA


= $32,950,000

[Cloud]

- $7M Brian Hill Year 4


= $25,950,000

[Cloud]

+ $3M survey

= $28,950,000

[Cloud]

+ $7M raps trade

= $35,950,000

[Cloud]

+ $3M sim 1

= $38,950,000

[Cloud]

+ $3M Sim 2

= $41,950,000

[Cloud]

+ $3M sim 3

= $44,950,000

[Cloud]

+ $3M sim 5
+ $500K Penny and Shaq


= $48,450,000

[Cloud]

+ $4.5M Sim 6 Predictions
+ $5M Playoff sim
+ $1M made conference finals, made playoffs, won round 1 and 2
+ $5M media center
+ $5M coaching
+ $1M no missed dcs
+ $750K 40,50,60+ wins
+ $500K Shaq and Penny All-League

= $71,200,000

[Cloud]

- $7M 76ers

= $64,200,000

[Cloud]

- $2M hornets

= $62,200,000

[Cloud]

+ $5M draft

= $67,200,000

[Cloud]

- $5M SL

= $62,200,000

[Cloud]

- $20M Reneg Shaq and Eddie


= $42,200,000