| Droits TV | $1.2M |
| Bonus TV de Classement | $182K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $80K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $14K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $780K |
| Salaires staff | $27K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $356K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.5M | $1.2M | $297K | $893K |
| Nov 2029 | $1.4M | $1.2M | $227K | $588K |
| Oct 2029 | $1.4M | $1.5M | $-162K | $352K |
| Sep 2029 | $1.3M | $1.8M | $-450K | $506K |
| Aug 2029 | $1.4M | $1.6M | $-214K | $948K |
| Jul 2029 | $1.3M | $2.0M | $-660K | $1.2M |
| Jun 2029 | $1.2M | $1.5M | $-325K | $1.8M |
| May 2029 | $1.3M | $2.1M | $-758K | $2.1M |
| Apr 2029 | $1.5M | $1.6M | $-74K | $2.9M |
| Mar 2029 | $1.4M | $1.2M | $267K | $2.9M |
| Feb 2029 | $1.5M | $1.4M | $38K | $2.7M |
| Jan 2029 | $1.5M | $1.3M | $201K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $15K |