| Droits TV | $1.2M |
| Bonus TV de Classement | $157K |
| Jour de match | $3K |
| Sponsoring | $1K |
| Merchandising | $40K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $748K |
| Salaires staff | $6K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $295K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Jan 2030 | $1.3M | $719K | $599K | $15.6M |
| Dec 2029 | $1.4M | $773K | $610K | $15.0M |
| Nov 2029 | $1.2M | $726K | $515K | $14.4M |
| Oct 2029 | $1.3M | $1000K | $275K | $13.8M |
| Sep 2029 | $1.3M | $1.1M | $211K | $13.6M |
| Aug 2029 | $1.2M | $927K | $313K | $13.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $13K |