| Droits TV | $830K |
| Bonus TV de Classement | $151K |
| Jour de match | $0 |
| Sponsoring | $6K |
| Merchandising | $88K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $427K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $74K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $296K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2040 | $1.1M | $802K | $274K | $-16.1M |
| Nov 2040 | $1.1M | $808K | $313K | $-16.4M |
| Oct 2040 | $1.1M | $921K | $163K | $-16.7M |
| Sep 2040 | $1.1M | $970K | $102K | $-16.9M |
| Aug 2040 | $1.1M | $1.1M | $-6K | $-17.0M |
| Jul 2040 | $1.0M | $930K | $110K | $-17.0M |
| Jun 2040 | $1.1M | $915K | $195K | $-17.1M |
| May 2040 | $1.1M | $879K | $212K | $-17.3M |
| Apr 2040 | $1.3M | $864K | $388K | $-17.5M |
| Mar 2040 | $1.1M | $932K | $128K | $-17.9M |
| Feb 2040 | $1.2M | $786K | $400K | $-18.0M |
| Jan 2040 | $1.3M | $782K | $516K | $-18.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $74K |