| Droits TV | $460K |
| Bonus TV de Classement | $117K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $90K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $110K |
| Salaires joueurs | $1.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $100K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $239K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $671K | $1.5M | $-846K | $-14.9M |
| Jun 2031 | $838K | $1.0M | $-203K | $-14.2M |
| May 2031 | $681K | $1.2M | $-502K | $-14.2M |
| Apr 2031 | $684K | $853K | $-169K | $-13.8M |
| Mar 2031 | $695K | $992K | $-297K | $-13.8M |
| Feb 2031 | $659K | $1.1M | $-412K | $-13.6M |
| Jan 2031 | $670K | $1.0M | $-349K | $-13.2M |
| Dec 2030 | $694K | $1.1M | $-397K | $-12.9M |
| Nov 2030 | $676K | $1.0M | $-352K | $-12.5M |
| Oct 2030 | $696K | $1.2M | $-511K | $-12.2M |
| Sep 2030 | $750K | $1.1M | $-352K | $-11.7M |
| Aug 2030 | $585K | $798K | $-213K | $-11.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $51K |