| Droits TV | $2.8M |
| Bonus TV de Classement | $942K |
| Jour de match | $149K |
| Sponsoring | $0 |
| Merchandising | $185K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $979K |
| Salaires staff | $3K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $607K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $4.5M | $1.6M | $2.9M | $90.0M |
| Dec 2030 | $4.3M | $1.6M | $2.6M | $87.9M |
| Nov 2030 | $4.4M | $1.6M | $2.8M | $85.9M |
| Oct 2030 | $4.0M | $1.6M | $2.4M | $83.7M |
| Sep 2030 | $3.1M | $1.3M | $1.7M | $81.8M |
| Aug 2030 | $3.0M | $1.2M | $1.8M | $81.1M |
| Jul 2030 | $3.2M | $1.3M | $1.9M | $80.2M |
| Jun 2030 | $3.0M | $1.7M | $1.4M | $79.1M |
| May 2030 | $3.1M | $1.6M | $1.6M | $78.6M |
| Apr 2030 | $3.1M | $1.2M | $1.9M | $77.8M |
| Mar 2030 | $3.2M | $1.9M | $1.3M | $76.7M |
| Feb 2030 | $3.3M | $1.5M | $1.8M | $76.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $36K |