| Droits TV | $737K |
| Bonus TV de Classement | $125K |
| Jour de match | $1K |
| Sponsoring | $6K |
| Merchandising | $71K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $876K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $255K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $941K | $1.1M | $-207K | $17.5M |
| Nov 2029 | $1.1M | $1.1M | $19K | $17.7M |
| Oct 2029 | $1.2M | $1.2M | $-66K | $17.7M |
| Sep 2029 | $990K | $1.3M | $-353K | $17.7M |
| Aug 2029 | $994K | $857K | $137K | $18.1M |
| Jul 2029 | $998K | $1.2M | $-221K | $17.9M |
| Jun 2029 | $996K | $851K | $145K | $18.2M |
| May 2029 | $1.1M | $1.5M | $-389K | $18.0M |
| Apr 2029 | $1.0M | $883K | $126K | $18.4M |
| Mar 2029 | $1.2M | $932K | $298K | $18.3M |
| Feb 2029 | $994K | $1.4M | $-406K | $18.0M |
| Jan 2029 | $1.2M | $1.2M | $-51K | $18.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $77K |