| Droits TV | $3.1M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $177K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $675K |
| Salaires staff | $4K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $669K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $4.6M | $1.4M | $3.3M | $101.2M |
| Apr 2032 | $4.6M | $1.6M | $3.1M | $98.9M |
| Mar 2032 | $4.7M | $1.7M | $3.0M | $96.7M |
| Feb 2032 | $4.6M | $1.8M | $2.8M | $94.2M |
| Jan 2032 | $5.2M | $1.8M | $3.4M | $91.8M |
| Dec 2031 | $4.3M | $2.0M | $2.3M | $88.6M |
| Nov 2031 | $4.0M | $1.7M | $2.3M | $86.5M |
| Oct 2031 | $4.4M | $1.9M | $2.4M | $84.3M |
| Sep 2031 | $4.5M | $1.2M | $3.3M | $104.2M |
| Aug 2031 | $4.4M | $1.2M | $3.2M | $102.0M |
| Jul 2031 | $5.0M | $1.3M | $3.8M | $99.7M |
| Jun 2031 | $4.3M | $1.3M | $3.0M | $96.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $34K |