| Droits TV | $1.6M |
| Bonus TV de Classement | $260K |
| Jour de match | $0 |
| Sponsoring | $26K |
| Merchandising | $401K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $20K |
| Amortissement Transferts | $87K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $474K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $2.3M | $1.9M | $411K | $13.9M |
| Nov 2029 | $2.6M | $1.9M | $682K | $13.4M |
| Oct 2029 | $2.3M | $2.1M | $213K | $12.6M |
| Sep 2029 | $2.5M | $3.5M | $-1.1M | $12.3M |
| Aug 2029 | $2.7M | $2.5M | $157K | $13.3M |
| Jul 2029 | $2.7M | $2.6M | $157K | $13.1M |
| Jun 2029 | $2.8M | $2.5M | $310K | $12.8M |
| May 2029 | $2.2M | $3.0M | $-850K | $12.4M |
| Apr 2029 | $2.2M | $2.4M | $-173K | $25.4M |
| Mar 2029 | $2.2M | $1.9M | $334K | $25.5M |
| Feb 2029 | $2.3M | $2.0M | $257K | $25.1M |
| Jan 2029 | $2.4M | $2.1M | $316K | $24.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $143K |
| Westside Builders | $168K |