| Droits TV | $986K |
| Bonus TV de Classement | $206K |
| Jour de match | $0 |
| Sponsoring | $7K |
| Merchandising | $78K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $702K |
| Salaires staff | $14K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $345K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.3M | $1.1M | $208K | $1.5M |
| Oct 2029 | $1.3M | $1.1M | $153K | $1.3M |
| Sep 2029 | $1.3M | $1.1M | $208K | $1.1M |
| Aug 2029 | $1.3M | $1.1M | $135K | $888K |
| Jul 2029 | $1.2M | $2.6M | $-1.4M | $745K |
| Jun 2029 | $1.4M | $1.5M | $-130K | $2.1M |
| May 2029 | $1.3M | $1.6M | $-365K | $2.2M |
| Apr 2029 | $1.5M | $1.8M | $-337K | $2.6M |
| Mar 2029 | $1.2M | $1.1M | $50K | $2.9M |
| Feb 2029 | $1.2M | $1.4M | $-207K | $2.8M |
| Jan 2029 | $1.2M | $1.2M | $40K | $3.0M |
| Dec 2028 | $1.3M | $1.2M | $155K | $3.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $89K |