| Droits TV | $2.0M |
| Bonus TV de Classement | $112K |
| Jour de match | $17K |
| Sponsoring | $3K |
| Merchandising | $126K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $707K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $495K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.2M | $1.2M | $997K | $13.8M |
| Oct 2029 | $2.4M | $1.5M | $850K | $12.8M |
| Sep 2029 | $2.3M | $1.6M | $738K | $12.0M |
| Aug 2029 | $2.3M | $1.4M | $886K | $11.2M |
| Jul 2029 | $2.2M | $1.5M | $693K | $10.3M |
| Jun 2029 | $2.9M | $1.6M | $1.4M | $9.6M |
| May 2029 | $2.5M | $1.7M | $805K | $38.3M |
| Apr 2029 | $2.5M | $1.7M | $841K | $37.5M |
| Mar 2029 | $2.5M | $1.6M | $993K | $36.6M |
| Feb 2029 | $2.5M | $1.4M | $1.2M | $35.6M |
| Jan 2029 | $2.7M | $1.2M | $1.5M | $34.5M |
| Dec 2028 | $2.5M | $1.2M | $1.2M | $33.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $33K |