| Droits TV | $1.1M |
| Bonus TV de Classement | $152K |
| Jour de match | $0 |
| Sponsoring | $8K |
| Merchandising | $92K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $752K |
| Salaires staff | $14K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $361K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.3M | $1.1M | $215K | $5.5M |
| Oct 2029 | $1.4M | $2.5M | $-1.2M | $5.3M |
| Sept 2029 | $1.4M | $1.8M | $-367K | $6.5M |
| Août 2029 | $1.4M | $1.2M | $139K | $6.8M |
| Juil 2029 | $1.4M | $1.5M | $-50K | $6.7M |
| Juin 2029 | $1.2M | $1.4M | $-204K | $6.7M |
| Mai 2029 | $1.3M | $1.4M | $-164K | $6.9M |
| Avr 2029 | $1.5M | $1.4M | $39K | $7.1M |
| Mars 2029 | $1.4M | $1.4M | $75K | $7.0M |
| Févr 2029 | $1.8M | $1.2M | $583K | $6.9M |
| Janv 2029 | $1.5M | $1.4M | $66K | $6.3M |
| Déc 2028 | $1.5M | $1.1M | $390K | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $101K |