| Droits TV | $23K |
| Bonus TV de Classement | $0 |
| Jour de match | $14K |
| Sponsoring | $1K |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.9M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $91K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $40K | $3.2M | $-3.1M | $-127.5M |
| Apr 2031 | $33K | $3.2M | $-3.2M | $-124.4M |
| Mar 2031 | $26K | $2.9M | $-2.9M | $-121.2M |
| Feb 2031 | $21K | $3.1M | $-3.1M | $-118.3M |
| Jan 2031 | $1.3M | $3.2M | $-1.9M | $-115.2M |
| Dec 2030 | $4K | $2.7M | $-2.7M | $-113.3M |
| Nov 2030 | $6K | $2.6M | $-2.6M | $-110.6M |
| Oct 2030 | $8K | $2.8M | $-2.8M | $-108.0M |
| Sep 2030 | $8K | $2.8M | $-2.8M | $-105.2M |
| Aug 2030 | $8K | $2.7M | $-2.7M | $-102.4M |
| Jul 2030 | $272K | $2.7M | $-2.5M | $-99.7M |
| Jun 2030 | $8K | $2.7M | $-2.7M | $-97.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |