| Droits TV | $4.5M |
| Bonus TV de Classement | $187K |
| Jour de match | $60K |
| Sponsoring | $5K |
| Merchandising | $274K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $788K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2038 | $5.0M | $3.4M | $1.6M | $137.7M |
| Aug 2038 | $5.0M | $3.1M | $1.9M | $137.9M |
| Jul 2038 | $5.3M | $3.0M | $2.3M | $137.9M |
| Jun 2038 | $5.9M | $3.6M | $2.3M | $137.4M |
| May 2038 | $5.9M | $3.1M | $2.8M | $136.7M |
| Apr 2038 | $6.3M | $3.2M | $3.1M | $135.5M |
| Mar 2038 | $4.7M | $2.8M | $1.9M | $133.5M |
| Feb 2038 | $4.8M | $2.6M | $2.2M | $133.3M |
| Jan 2038 | $6.6M | $2.8M | $3.8M | $132.6M |
| Dec 2037 | $4.7M | $2.9M | $1.8M | $130.1M |
| Nov 2037 | $4.7M | $3.0M | $1.7M | $129.8M |
| Oct 2037 | $4.7M | $2.9M | $1.8M | $129.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $60K |