| Droits TV | $7.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $592K |
| Sponsoring | $111K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $19K |
| Amortissement Transferts | $164K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2031 | $10.0M | $5.3M | $4.7M | $37.5M |
| Nov 2031 | $9.8M | $5.2M | $4.6M | $32.7M |
| Oct 2031 | $10.4M | $5.0M | $5.3M | $27.9M |
| Sep 2031 | $10.2M | $5.1M | $5.1M | $22.4M |
| Aug 2031 | $10.2M | $4.8M | $5.4M | $17.1M |
| Jul 2031 | $10.6M | $6.4M | $4.2M | $13.0M |
| Jun 2031 | $10.4M | $5.4M | $5.0M | $8.6M |
| May 2031 | $3.7M | $3.5M | $178K | $3.5M |
| Apr 2031 | $3.7M | $3.1M | $585K | $16.5M |
| Mar 2031 | $3.7M | $3.0M | $736K | $15.8M |
| Feb 2031 | $3.8M | $3.6M | $200K | $14.9M |
| Jan 2031 | $9.4M | $3.8M | $5.6M | $14.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $658K |
| Westside Builders | $679K |