| Droits TV | $2.0M |
| Bonus TV de Classement | $222K |
| Jour de match | $0 |
| Sponsoring | $33K |
| Merchandising | $465K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $25K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $552K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $2.7M | $3.6M | $-912K | $31.6M |
| Aug 2031 | $3.0M | $2.5M | $546K | $32.5M |
| Jul 2031 | $3.3M | $2.5M | $775K | $32.0M |
| Jun 2031 | $3.0M | $2.6M | $393K | $31.2M |
| May 2031 | $3.2M | $2.4M | $860K | $30.7M |
| Apr 2031 | $3.2M | $3.0M | $251K | $29.8M |
| Mar 2031 | $3.5M | $2.6M | $833K | $29.6M |
| Feb 2031 | $2.5M | $1.9M | $594K | $41.0M |
| Jan 2031 | $3.4M | $1.9M | $1.5M | $40.3M |
| Dec 2030 | $2.5M | $1.9M | $571K | $38.8M |
| Nov 2030 | $2.5M | $1.9M | $592K | $38.2M |
| Oct 2030 | $2.5M | $2.0M | $480K | $37.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $197K |
| Westside Builders | $202K |