| Droits TV | $153K |
| Bonus TV de Classement | $33K |
| Jour de match | $5K |
| Sponsoring | $4K |
| Merchandising | $43K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $405K |
| Salaires joueurs | $374K |
| Salaires staff | $4K |
| Amortissement Transferts | $562 |
| Intérêts de la Dette | $31K |
| Indemnités de Prêt (Dépense) | $60 |
| Entretien installations | $122K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $238K | $531K | $-293K | $-7.4M |
| Dec 2029 | $247K | $800K | $-552K | $-7.5M |
| Nov 2029 | $355K | $767K | $-412K | $-7.4M |
| Oct 2029 | $264K | $770K | $-506K | $-7.4M |
| Sep 2029 | $355K | $995K | $-640K | $-7.3M |
| Aug 2029 | $254K | $635K | $-382K | $-6.9M |
| Jul 2029 | $266K | $582K | $-316K | $-6.8M |
| Jun 2029 | $255K | $552K | $-297K | $-6.9M |
| May 2029 | $259K | $919K | $-661K | $-7.0M |
| Apr 2029 | $259K | $573K | $-314K | $-6.7M |
| Mar 2029 | $262K | $739K | $-477K | $-6.8M |
| Feb 2029 | $257K | $599K | $-342K | $-6.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $54K |