| Droits TV | $430K |
| Bonus TV de Classement | $126K |
| Jour de match | $5K |
| Sponsoring | $4K |
| Merchandising | $157K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $666K |
| Salaires joueurs | $956K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $104K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $253K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2032 | $723K | $1.3M | $-591K | $-17.1M |
| Dec 2031 | $731K | $1.6M | $-831K | $-17.2M |
| Nov 2031 | $740K | $1.5M | $-711K | $-17.0M |
| Oct 2031 | $676K | $1.4M | $-713K | $-17.0M |
| Sep 2031 | $623K | $1.8M | $-1.2M | $-16.8M |
| Aug 2031 | $700K | $1.2M | $-532K | $-16.0M |
| Jul 2031 | $692K | $1.0M | $-357K | $-15.8M |
| Jun 2031 | $834K | $1.1M | $-254K | $-15.7M |
| May 2031 | $691K | $1.1M | $-389K | $-15.7M |
| Apr 2031 | $697K | $1.3M | $-613K | $-15.5M |
| Mar 2031 | $703K | $1.5M | $-805K | $-15.0M |
| Feb 2031 | $709K | $1.3M | $-548K | $-14.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $53K |