| Droits TV | $278K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $37K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $238K |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $105K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2033 | $317K | $347K | $-30K | $798K |
| May 2033 | $305K | $334K | $-29K | $828K |
| Apr 2033 | $314K | $570K | $-256K | $857K |
| Mar 2033 | $320K | $454K | $-134K | $1.1M |
| Feb 2033 | $314K | $538K | $-224K | $1.2M |
| Jan 2033 | $318K | $507K | $-189K | $1.5M |
| Dec 2032 | $324K | $511K | $-187K | $1.7M |
| Nov 2032 | $353K | $517K | $-165K | $1.8M |
| Oct 2032 | $325K | $478K | $-153K | $2.0M |
| Sep 2032 | $311K | $530K | $-219K | $2.2M |
| Aug 2032 | $314K | $331K | $-17K | $2.4M |
| Jul 2032 | $309K | $340K | $-31K | $2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $24K |