| Droits TV | $1.1M |
| Bonus TV de Classement | $152K |
| Jour de match | $5K |
| Sponsoring | $8K |
| Merchandising | $120K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $371K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $1.4M | $1.6M | $-189K | $14.6M |
| Aug 2030 | $1.4M | $1.5M | $-86K | $14.8M |
| Jul 2030 | $1.5M | $1.9M | $-360K | $14.9M |
| Jun 2030 | $1.5M | $1.5M | $-32K | $15.3M |
| May 2030 | $1.4M | $1.6M | $-235K | $15.3M |
| Apr 2030 | $1.5M | $1.6M | $-99K | $15.5M |
| Mar 2030 | $1.5M | $1.2M | $348K | $15.6M |
| Feb 2030 | $1.5M | $1.4M | $107K | $15.3M |
| Jan 2030 | $1.6M | $1.2M | $423K | $15.2M |
| Dec 2029 | $1.7M | $1.9M | $-133K | $14.8M |
| Nov 2029 | $1.6M | $1.2M | $371K | $14.9M |
| Oct 2029 | $1.6M | $1.6M | $-49K | $14.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $92K |