| Droits TV | $148K |
| Bonus TV de Classement | $89K |
| Jour de match | $13K |
| Sponsoring | $5K |
| Merchandising | $56K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $244K |
| Salaires staff | $11K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $135K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $311K | $398K | $-88K | $-1.4M |
| Jan 2029 | $302K | $403K | $-101K | $-1.3M |
| Dec 2028 | $306K | $415K | $-110K | $-1.3M |
| Nov 2028 | $298K | $451K | $-153K | $-1.1M |
| Oct 2028 | $295K | $423K | $-128K | $-992K |
| Sep 2028 | $276K | $401K | $-125K | $-866K |
| Aug 2028 | $260K | $368K | $-108K | $-744K |
| Jul 2028 | $265K | $290K | $-25K | $-638K |
| Jun 2028 | $259K | $290K | $-31K | $-616K |
| May 2028 | $259K | $682K | $-423K | $-587K |
| Apr 2028 | $264K | $296K | $-32K | $-166K |
| Mar 2028 | $262K | $315K | $-53K | $-137K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $57K |