| Droits TV | $129K |
| Bonus TV de Classement | $55K |
| Jour de match | $6K |
| Sponsoring | $4K |
| Merchandising | $73K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $115K |
| Salaires joueurs | $437K |
| Salaires staff | $7K |
| Amortissement Transferts | $187 |
| Intérêts de la Dette | $42K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $134K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $267K | $620K | $-353K | $-8.4M |
| Dec 2029 | $284K | $706K | $-422K | $-8.2M |
| Nov 2029 | $292K | $666K | $-374K | $-7.9M |
| Oct 2029 | $294K | $777K | $-483K | $-7.6M |
| Sep 2029 | $334K | $786K | $-452K | $-7.2M |
| Aug 2029 | $273K | $516K | $-243K | $-6.8M |
| Jul 2029 | $285K | $462K | $-177K | $-6.6M |
| Jun 2029 | $273K | $411K | $-139K | $-6.5M |
| May 2029 | $272K | $716K | $-444K | $-6.4M |
| Apr 2029 | $275K | $414K | $-139K | $-5.9M |
| Mar 2029 | $276K | $385K | $-109K | $-5.8M |
| Feb 2029 | $294K | $413K | $-119K | $-5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $53K |