| Droits TV | $978K |
| Bonus TV de Classement | $208K |
| Jour de match | $0 |
| Sponsoring | $956 |
| Merchandising | $45K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $281K |
| Salaires staff | $8K |
| Amortissement Transferts | $687 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $288K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $1.2M | $578K | $654K | $10.6M |
| Mar 2029 | $1.2M | $821K | $396K | $10.0M |
| Feb 2029 | $1.3M | $822K | $504K | $9.6M |
| Jan 2029 | $1.4M | $749K | $612K | $9.1M |
| Dec 2028 | $1.3M | $710K | $596K | $8.4M |
| Nov 2028 | $1.2M | $652K | $542K | $7.8M |
| Oct 2028 | $1.2M | $599K | $612K | $7.3M |
| Sep 2028 | $1.2M | $597K | $609K | $6.7M |
| Aug 2028 | $1.2M | $686K | $536K | $6.1M |
| Jul 2028 | $1.3M | $677K | $576K | $5.5M |
| Jun 2028 | $1.2M | $585K | $641K | $5.0M |
| May 2028 | $1.3M | $657K | $634K | $4.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $11K |