| Droits TV | $1.1M |
| Bonus TV de Classement | $364K |
| Jour de match | $4K |
| Sponsoring | $1K |
| Merchandising | $105K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $24K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $816K |
| Salaires staff | $813 |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $354K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $1.6M | $1.2M | $352K | $6.6M |
| Jul 2030 | $1.6M | $1.9M | $-338K | $6.3M |
| Jun 2030 | $1.6M | $1.5M | $59K | $6.6M |
| May 2030 | $1.6M | $1.7M | $-112K | $6.5M |
| Apr 2030 | $1.7M | $1.7M | $69K | $6.6M |
| Mar 2030 | $1.7M | $1.2M | $527K | $18.7M |
| Feb 2030 | $1.7M | $1.2M | $491K | $18.2M |
| Jan 2030 | $1.8M | $1.1M | $655K | $17.6M |
| Dec 2029 | $1.9M | $1.2M | $660K | $17.0M |
| Nov 2029 | $1.7M | $1.1M | $531K | $16.3M |
| Oct 2029 | $1.6M | $1.1M | $514K | $15.7M |
| Sep 2029 | $1.7M | $1.3M | $379K | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $13K |