| Droits TV | $2.6M |
| Bonus TV de Classement | $751K |
| Jour de match | $9K |
| Sponsoring | $21K |
| Merchandising | $134K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $25K |
| Amortissement Transferts | $106K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $564K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.5M | $2.2M | $1.3M | $33.4M |
| Sep 2029 | $2.8M | $1.8M | $1.0M | $32.0M |
| Aug 2029 | $2.8M | $1.7M | $1.1M | $34.4M |
| Jul 2029 | $2.9M | $2.0M | $912K | $33.2M |
| Jun 2029 | $3.6M | $1.8M | $1.8M | $32.2M |
| May 2029 | $2.9M | $2.0M | $907K | $30.3M |
| Apr 2029 | $2.9M | $2.1M | $796K | $29.2M |
| Mar 2029 | $2.9M | $2.2M | $759K | $28.3M |
| Feb 2029 | $2.9M | $2.5M | $458K | $27.5M |
| Jan 2029 | $3.0M | $2.3M | $665K | $26.9M |
| Dec 2028 | $2.8M | $2.5M | $281K | $26.1M |
| Nov 2028 | $2.8M | $2.5M | $364K | $25.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $255K |