| Droits TV | $4K |
| Bonus TV de Classement | $445 |
| Jour de match | $3K |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $12K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $1.1M |
| Indemnités de Prêt (Dépense) | $27K |
| Entretien installations | $62K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $11K | $4.8M | $-4.8M | $-78.6M |
| Jan 2029 | $14K | $4.2M | $-4.2M | $-73.8M |
| Dec 2028 | $193K | $4.5M | $-4.3M | $-69.6M |
| Nov 2028 | $13K | $3.9M | $-3.9M | $-65.3M |
| Oct 2028 | $99K | $4.3M | $-4.2M | $-61.4M |
| Sep 2028 | $385K | $3.5M | $-3.1M | $-57.2M |
| Aug 2028 | $8K | $2.5M | $-2.5M | $-54.1M |
| Jul 2028 | $493K | $2.9M | $-2.5M | $-51.6M |
| Jun 2028 | $83K | $2.2M | $-2.1M | $-49.2M |
| May 2028 | $9K | $2.9M | $-2.9M | $-47.0M |
| Apr 2028 | $12K | $2.8M | $-2.8M | $-44.1M |
| Mar 2028 | $15K | $3.1M | $-3.1M | $-41.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $34K |