| Droits TV | $694K |
| Bonus TV de Classement | $128K |
| Jour de match | $0 |
| Sponsoring | $908 |
| Merchandising | $50K |
| 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 | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $96K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $192K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2030 | $873K | $1.8M | $-901K | $-16.6M |
| Nov 2030 | $910K | $1.2M | $-268K | $-15.7M |
| Oct 2030 | $953K | $1.1M | $-148K | $-15.4M |
| Sep 2030 | $925K | $1.9M | $-936K | $-15.3M |
| Aug 2030 | $929K | $1.3M | $-342K | $-14.3M |
| Jul 2030 | $895K | $1.6M | $-701K | $-14.0M |
| Jun 2030 | $866K | $1.3M | $-408K | $-13.3M |
| May 2030 | $903K | $1.4M | $-538K | $-12.9M |
| Apr 2030 | $980K | $1.8M | $-829K | $-12.4M |
| Mar 2030 | $994K | $1.3M | $-263K | $-11.5M |
| Feb 2030 | $897K | $1.6M | $-682K | $-11.3M |
| Jan 2030 | $981K | $831K | $151K | $-10.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $11K |