| Droits TV | $1.1M |
| Bonus TV de Classement | $558K |
| Jour de match | $148K |
| Sponsoring | $1K |
| Merchandising | $116K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $6K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $412K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $1.9M | $1.8M | $125K | $17.2M |
| Feb 2030 | $1.9M | $3.0M | $-1.0M | $17.1M |
| Jan 2030 | $2.0M | $1.7M | $289K | $18.1M |
| Dec 2029 | $2.0M | $1.9M | $135K | $17.8M |
| Nov 2029 | $1.8M | $1.8M | $22K | $17.7M |
| Oct 2029 | $1.8M | $1.5M | $295K | $17.7M |
| Sep 2029 | $2.5M | $1.5M | $1.1M | $17.4M |
| Aug 2029 | $1.9M | $1.4M | $445K | $16.3M |
| Jul 2029 | $2.0M | $1.7M | $326K | $15.9M |
| Jun 2029 | $1.9M | $1.4M | $445K | $15.5M |
| May 2029 | $2.3M | $2.1M | $144K | $15.1M |
| Apr 2029 | $1.8M | $1.7M | $79K | $14.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $16K |