| Droits TV | $1.0M |
| Bonus TV de Classement | $325K |
| Jour de match | $0 |
| Sponsoring | $14K |
| Merchandising | $113K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $30K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $690K |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $282K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.5M | $990K | $516K | $24.1M |
| Nov 2029 | $1.4M | $760K | $649K | $23.6M |
| Oct 2029 | $1.4M | $806K | $585K | $22.9M |
| Sep 2029 | $1.4M | $748K | $627K | $22.3M |
| Aug 2029 | $1.4M | $838K | $550K | $21.7M |
| Jul 2029 | $1.7M | $993K | $681K | $21.1M |
| Jun 2029 | $1.6M | $882K | $744K | $20.5M |
| May 2029 | $1.5M | $982K | $559K | $19.7M |
| Apr 2029 | $1.1M | $835K | $265K | $19.2M |
| Mar 2029 | $1.1M | $686K | $430K | $21.1M |
| Feb 2029 | $1.1M | $705K | $423K | $20.7M |
| Jan 2029 | $1.2M | $695K | $542K | $20.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $84K |
| Westside Builders | $90K |