| Droits TV | $697K |
| Bonus TV de Classement | $318K |
| Jour de match | $13K |
| Sponsoring | $945 |
| Merchandising | $62K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $8K |
| Amortissement Transferts | $354 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $257K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.1M | $1.3M | $-192K | $-11K |
| Oct 2029 | $1.0M | $1.4M | $-421K | $181K |
| Sep 2029 | $1.1M | $1.2M | $-135K | $601K |
| Aug 2029 | $1.1M | $998K | $58K | $736K |
| Jul 2029 | $1.1M | $1.2M | $-99K | $678K |
| Jun 2029 | $1.0M | $994K | $56K | $777K |
| May 2029 | $1.2M | $1.3M | $-96K | $721K |
| Apr 2029 | $1.1M | $955K | $125K | $817K |
| Mar 2029 | $1.1M | $983K | $101K | $692K |
| Feb 2029 | $1.1M | $1.5M | $-384K | $591K |
| Jan 2029 | $1.1M | $1.2M | $-153K | $974K |
| Dec 2028 | $1.0M | $1.3M | $-291K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $11K |