| Droits TV | $1.9M |
| Bonus TV de Classement | $224K |
| Jour de match | $11K |
| Sponsoring | $2K |
| Merchandising | $95K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $652K |
| Salaires staff | $8K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $474K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.3M | $1.1M | $1.1M | $40.6M |
| Oct 2029 | $2.6M | $1.1M | $1.5M | $39.5M |
| Sep 2029 | $2.1M | $1.1M | $1.0M | $38.0M |
| Aug 2029 | $2.0M | $1.2M | $870K | $37.0M |
| Jul 2029 | $2.2M | $1.2M | $1.0M | $36.1M |
| Jun 2029 | $2.0M | $1.1M | $896K | $35.1M |
| May 2029 | $2.0M | $1.1M | $922K | $34.2M |
| Apr 2029 | $2.0M | $981K | $1.0M | $33.2M |
| Mar 2029 | $2.0M | $982K | $1.1M | $32.2M |
| Feb 2029 | $2.0M | $1.2M | $819K | $31.1M |
| Jan 2029 | $2.2M | $955K | $1.2M | $30.3M |
| Dec 2028 | $2.0M | $991K | $1.0M | $29.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $28K |