| Droits TV | $4.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $5K |
| Sponsoring | $35K |
| Merchandising | $336K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $742K |
| Salaires staff | $2K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $749K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2031 | $4.7M | $1.5M | $3.2M | $23.8M |
| Mar 2031 | $4.7M | $1.8M | $2.8M | $20.6M |
| Feb 2031 | $4.8M | $1.6M | $3.1M | $17.7M |
| Jan 2031 | $4.8M | $1.6M | $3.2M | $14.6M |
| Dec 2030 | $4.7M | $2.2M | $2.5M | $11.3M |
| Nov 2030 | $4.8M | $1.7M | $3.1M | $8.8M |
| Oct 2030 | $4.6M | $1.6M | $3.1M | $5.7M |
| Sep 2030 | $4.6M | $1.7M | $3.0M | $2.6M |
| Aug 2030 | $5.6M | $1.4M | $4.2M | $-406K |
| Jul 2030 | $2.2M | $1.2M | $1.0M | $-4.6M |
| Jun 2030 | $1.1M | $1.0M | $128K | $-5.7M |
| May 2030 | $1.1M | $1.2M | $-74K | $-5.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $417K |