Los Angeles Lakers Crypto Center

[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