| Droits TV | $1.3M |
| Bonus TV de Classement | $387K |
| Jour de match | $0 |
| Sponsoring | $7K |
| Merchandising | $90K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $234K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $616K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $259K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Sep 2036 | $1.4M | $1.2M | $110K | $656K |
| Aug 2036 | $1.4M | $1.1M | $246K | $545K |
| Jul 2036 | $1.4M | $1.1M | $268K | $299K |
| Jun 2036 | $1.5M | $1.3M | $276K | $31K |
| May 2036 | $1.4M | $1.5M | $-126K | $-244K |
| Apr 2036 | $1.4M | $1.8M | $-467K | $-119K |
| Mar 2036 | $1.1M | $999K | $71K | $348K |
| Feb 2036 | $1.3M | $767K | $536K | $277K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $83K |