| Droits TV | $2.9M |
| Bonus TV de Classement | $672K |
| Jour de match | $20K |
| Sponsoring | $24K |
| Merchandising | $261K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $703K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $720K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.9M | $1.4M | $2.5M | $47.2M |
| Sep 2029 | $4.1M | $1.4M | $2.7M | $44.8M |
| Aug 2029 | $3.9M | $1.4M | $2.5M | $42.1M |
| Jul 2029 | $3.6M | $1.5M | $2.1M | $39.6M |
| Jun 2029 | $3.5M | $1.5M | $2.0M | $37.5M |
| May 2029 | $3.5M | $1.7M | $1.8M | $35.5M |
| Apr 2029 | $3.9M | $1.4M | $2.5M | $33.7M |
| Mar 2029 | $4.7M | $1.5M | $3.2M | $31.3M |
| Feb 2029 | $4.3M | $1.4M | $2.9M | $28.0M |
| Jan 2029 | $4.1M | $1.3M | $2.8M | $51.2M |
| Dec 2028 | $3.6M | $1.3M | $2.4M | $48.4M |
| Nov 2028 | $3.7M | $1.3M | $2.5M | $46.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $290K |