| Droits TV | $1.0M |
| Bonus TV de Classement | $43K |
| Jour de match | $34K |
| Sponsoring | $1K |
| Merchandising | $51K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $565K |
| Salaires staff | $8K |
| Amortissement Transferts | $875 |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $272K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.1M | $855K | $294K | $-2.2M |
| Oct 2029 | $1.1M | $1.2M | $-79K | $-2.5M |
| Sep 2029 | $1.1M | $1.5M | $-381K | $-2.4M |
| Aug 2029 | $1.3M | $1.2M | $65K | $-2.0M |
| Jul 2029 | $1.2M | $1.5M | $-239K | $-2.1M |
| Jun 2029 | $1.3M | $1.3M | $25K | $-1.8M |
| May 2029 | $1.4M | $2.1M | $-757K | $-1.9M |
| Apr 2029 | $1.2M | $1.3M | $-69K | $-1.1M |
| Mar 2029 | $1.3M | $893K | $409K | $-1.0M |
| Feb 2029 | $1.4M | $1.6M | $-227K | $-1.5M |
| Jan 2029 | $1.3M | $914K | $431K | $-1.2M |
| Dec 2028 | $1.5M | $967K | $494K | $-1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $14K |