| Droits TV | $2.4M |
| Bonus TV de Classement | $195K |
| Jour de match | $132K |
| Sponsoring | $17K |
| Merchandising | $273K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $544K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $3.6M | $2.1M | $1.6M | $28.7M |
| Feb 2030 | $2.9M | $2.4M | $534K | $27.1M |
| Jan 2030 | $3.2M | $2.4M | $825K | $26.6M |
| Dec 2029 | $3.2M | $2.4M | $867K | $25.8M |
| Nov 2029 | $3.2M | $2.3M | $865K | $24.9M |
| Oct 2029 | $3.0M | $2.6M | $384K | $24.1M |
| Sep 2029 | $3.7M | $1.9M | $1.8M | $43.9M |
| Aug 2029 | $3.1M | $1.6M | $1.5M | $42.1M |
| Jul 2029 | $3.4M | $2.3M | $1.1M | $40.6M |
| Jun 2029 | $3.2M | $1.6M | $1.5M | $39.5M |
| May 2029 | $3.3M | $1.8M | $1.5M | $38.0M |
| Apr 2029 | $3.3M | $2.1M | $1.2M | $36.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $201K |