| Droits TV | $312K |
| Bonus TV de Classement | $80K |
| Jour de match | $13K |
| Sponsoring | $10K |
| Merchandising | $721K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $37K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $672K |
| Salaires staff | $5K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $52K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $253K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2031 | $1.2M | $997K | $175K | $-11.4M |
| May 2031 | $1.1M | $1.2M | $-121K | $-11.6M |
| Apr 2031 | $1.1M | $1.5M | $-390K | $-11.5M |
| Mar 2031 | $1.0M | $1.3M | $-231K | $-11.1M |
| Feb 2031 | $1.1M | $1.3M | $-197K | $-10.9M |
| Jan 2031 | $1.1M | $1.3M | $-196K | $-10.7M |
| Dec 2030 | $1.0M | $1.3M | $-286K | $-10.5M |
| Nov 2030 | $1.0M | $1.3M | $-241K | $-10.2M |
| Oct 2030 | $1.0M | $1.6M | $-603K | $-10.0M |
| Sep 2030 | $990K | $1.4M | $-360K | $-9.4M |
| Aug 2030 | $975K | $964K | $11K | $-9.0M |
| Jul 2030 | $1.7M | $964K | $750K | $-9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $118K |