| Droits TV | $2.0M |
| Bonus TV de Classement | $725K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $428K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $5K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $622K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $3.2M | $2.9M | $255K | $20.0M |
| Jun 2030 | $3.9M | $2.2M | $1.7M | $19.7M |
| May 2030 | $3.2M | $2.4M | $826K | $17.9M |
| Apr 2030 | $3.2M | $2.6M | $648K | $17.1M |
| Mar 2030 | $3.2M | $2.6M | $583K | $16.4M |
| Feb 2030 | $3.0M | $2.6M | $416K | $15.7M |
| Jan 2030 | $3.1M | $2.6M | $572K | $15.3M |
| Dec 2029 | $3.1M | $2.8M | $279K | $14.6M |
| Nov 2029 | $3.0M | $2.5M | $519K | $14.3M |
| Oct 2029 | $2.7M | $2.6M | $157K | $13.7M |
| Sep 2029 | $3.4M | $2.5M | $893K | $13.5M |
| Aug 2029 | $2.9M | $2.7M | $234K | $12.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $207K |
| Westside Builders | $170K |