| Droits TV | $1.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $36K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $507K |
| Salaires staff | $4K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $280K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $1.4M | $792K | $628K | $21.7M |
| Dec 2030 | $1.4M | $809K | $628K | $21.0M |
| Nov 2030 | $1.3M | $764K | $529K | $20.4M |
| Oct 2030 | $1.4M | $973K | $421K | $19.9M |
| Sep 2030 | $1.4M | $924K | $483K | $19.5M |
| Aug 2030 | $1.4M | $924K | $476K | $19.0M |
| Jul 2030 | $1.4M | $1.1M | $373K | $18.5M |
| Jun 2030 | $1.5M | $907K | $612K | $18.1M |
| May 2030 | $1.5M | $968K | $547K | $17.5M |
| Apr 2030 | $1.4M | $933K | $420K | $17.0M |
| Mar 2030 | $1.3M | $721K | $533K | $16.5M |
| Feb 2030 | $1.3M | $827K | $433K | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $13K |