| Droits TV | $140K |
| Bonus TV de Classement | $13K |
| Jour de match | $22K |
| Sponsoring | $5K |
| Merchandising | $58K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $87K |
| Salaires joueurs | $483K |
| Salaires staff | $9K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $39K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $125K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $237K | $658K | $-421K | $-7.3M |
| Sep 2029 | $264K | $499K | $-235K | $-7.0M |
| Aug 2029 | $255K | $460K | $-204K | $-6.8M |
| Jul 2029 | $269K | $425K | $-156K | $-6.7M |
| Jun 2029 | $256K | $437K | $-181K | $-6.6M |
| May 2029 | $255K | $543K | $-288K | $-6.5M |
| Apr 2029 | $254K | $412K | $-158K | $-6.3M |
| Mar 2029 | $265K | $412K | $-147K | $-6.2M |
| Feb 2029 | $270K | $499K | $-229K | $-6.1M |
| Jan 2029 | $263K | $514K | $-250K | $-5.9M |
| Dec 2028 | $270K | $511K | $-241K | $-5.7M |
| Nov 2028 | $267K | $485K | $-218K | $-5.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $56K |