| Droits TV | $834K |
| Bonus TV de Classement | $318K |
| Jour de match | $23K |
| Sponsoring | $7K |
| Merchandising | $92K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $253K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2037 | $1.3M | $1.3M | $-58K | $133K |
| Aug 2037 | $1.3M | $1.2M | $73K | $191K |
| Jul 2037 | $1.3M | $1.6M | $-360K | $118K |
| Jun 2037 | $1.3M | $1.8M | $-568K | $478K |
| May 2037 | $1.3M | $1.1M | $186K | $1.0M |
| Apr 2037 | $1.5M | $1.2M | $263K | $860K |
| Mar 2037 | $1.1M | $1.2M | $-69K | $596K |
| Feb 2037 | $1.3M | $798K | $537K | $2.7M |
| Jan 2037 | $2.1M | $877K | $1.2M | $2.1M |
| Dec 2036 | $1.3M | $1.4M | $-53K | $936K |
| Nov 2036 | $1.3M | $1.3M | $6K | $989K |
| Oct 2036 | $1.3M | $1.0M | $327K | $983K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $83K |