| Droits TV | $1.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $13K |
| Merchandising | $120K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $845K |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $375K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $1.8M | $1.3M | $541K | $13.5M |
| Feb 2029 | $1.8M | $813K | $986K | $12.9M |
| Jan 2029 | $1.9M | $815K | $1.1M | $11.9M |
| Dec 2028 | $1.8M | $816K | $1.0M | $10.9M |
| Nov 2028 | $2.0M | $813K | $1.2M | $9.9M |
| Oct 2028 | $1.9M | $948K | $903K | $8.6M |
| Sep 2028 | $1.9M | $1.4M | $476K | $7.7M |
| Aug 2028 | $1.9M | $1.1M | $757K | $7.2M |
| Jul 2028 | $2.0M | $1.3M | $677K | $6.5M |
| Jun 2028 | $2.1M | $977K | $1.1M | $5.8M |
| May 2028 | $2.0M | $946K | $1.1M | $4.7M |
| Apr 2028 | $2.0M | $976K | $1.0M | $21.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $162K |