| Droits TV | $2K |
| Bonus TV de Classement | $0 |
| Jour de match | $4K |
| Sponsoring | $0 |
| Merchandising | $189 |
| Prime de Coupe | $131K |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $974 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.5M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $137K | $2.6M | $-2.5M | $-102.6M |
| Apr 2031 | $15K | $2.6M | $-2.6M | $-100.1M |
| Mar 2031 | $11K | $2.7M | $-2.7M | $-97.6M |
| Feb 2031 | $10K | $2.1M | $-2.1M | $-94.9M |
| Jan 2031 | $447K | $2.4M | $-1.9M | $-92.7M |
| Dec 2030 | $10K | $2.2M | $-2.2M | $-90.8M |
| Nov 2030 | $12K | $2.1M | $-2.1M | $-88.7M |
| Oct 2030 | $14K | $2.3M | $-2.3M | $-86.6M |
| Sep 2030 | $14K | $2.5M | $-2.5M | $-84.3M |
| Aug 2030 | $14K | $2.3M | $-2.2M | $-81.8M |
| Jul 2030 | $15K | $3.5M | $-3.4M | $-79.5M |
| Jun 2030 | $16K | $2.2M | $-2.2M | $-76.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $16K |