| Droits TV | $245K |
| Bonus TV de Classement | $106K |
| Jour de match | $84K |
| Sponsoring | $94K |
| Merchandising | $969K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $2K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $105K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $357K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $1.5M | $2.5M | $-981K | $-23.8M |
| Feb 2032 | $1.5M | $3.6M | $-2.0M | $-22.9M |
| Jan 2032 | $1.6M | $2.5M | $-917K | $-20.9M |
| Dec 2031 | $1.5M | $2.7M | $-1.2M | $-20.0M |
| Nov 2031 | $1.7M | $2.7M | $-1.0M | $-18.8M |
| Oct 2031 | $1.5M | $2.6M | $-1.1M | $-17.8M |
| Sep 2031 | $1.4M | $2.4M | $-948K | $-16.7M |
| Aug 2031 | $2.0M | $2.0M | $-51K | $-15.8M |
| Jul 2031 | $1.4M | $2.2M | $-777K | $-15.8M |
| Jun 2031 | $1.7M | $1.8M | $-92K | $-15.1M |
| May 2031 | $1.6M | $2.1M | $-500K | $-15.1M |
| Apr 2031 | $1.5M | $2.7M | $-1.1M | $-14.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $515K |
| Westside Builders | $613K |