| Droits TV | $249K |
| Bonus TV de Classement | $21K |
| Jour de match | $17K |
| Sponsoring | $2K |
| Merchandising | $59K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $440K |
| Salaires staff | $17K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $139K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $348K | $611K | $-263K | $11.4M |
| Jan 2029 | $402K | $630K | $-228K | $11.9M |
| Dec 2028 | $327K | $636K | $-310K | $12.4M |
| Nov 2028 | $344K | $581K | $-237K | $13.0M |
| Oct 2028 | $345K | $776K | $-431K | $13.5M |
| Sep 2028 | $337K | $790K | $-453K | $14.3M |
| Aug 2028 | $344K | $470K | $-127K | $15.1M |
| Jul 2028 | $346K | $580K | $-234K | $15.7M |
| Jun 2028 | $362K | $470K | $-108K | $16.4M |
| May 2028 | $348K | $669K | $-321K | $17.1M |
| Apr 2028 | $355K | $515K | $-161K | $17.9M |
| Mar 2028 | $387K | $658K | $-271K | $18.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $28K |