| Droits TV | $1.1M |
| Bonus TV de Classement | $255K |
| Jour de match | $0 |
| Sponsoring | $9K |
| Merchandising | $140K |
| 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 | $19K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $358K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $1.6M | $1.9M | $-346K | $4.7M |
| Jan 2029 | $1.6M | $1.1M | $478K | $5.1M |
| Dec 2028 | $1.8M | $1.1M | $658K | $4.6M |
| Nov 2028 | $1.6M | $1.1M | $479K | $3.9M |
| Oct 2028 | $1.7M | $1.3M | $338K | $3.4M |
| Sep 2028 | $1.6M | $1.3M | $352K | $3.1M |
| Aug 2028 | $1.6M | $1.5M | $135K | $2.7M |
| Jul 2028 | $2.9M | $1.7M | $1.2M | $2.6M |
| Jun 2028 | $1.9M | $1.4M | $461K | $1.4M |
| May 2028 | $1.8M | $1.5M | $337K | $932K |
| Apr 2028 | $1.9M | $1.4M | $492K | $593K |
| Mar 2028 | $1.7M | $1.2M | $558K | $98K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $108K |