| Droits TV | $430 |
| Bonus TV de Classement | $43 |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $230K |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $230K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $6K | $539K | $-534K | $-15.6M |
| Jul 2029 | $18K | $614K | $-596K | $-15.1M |
| Jun 2029 | $6K | $501K | $-495K | $-14.5M |
| May 2029 | $6K | $553K | $-548K | $-14.0M |
| Apr 2029 | $6K | $489K | $-484K | $-13.4M |
| Mar 2029 | $6K | $583K | $-577K | $-13.0M |
| Feb 2029 | $24K | $686K | $-662K | $-12.4M |
| Jan 2029 | $87K | $518K | $-432K | $-11.7M |
| Dec 2028 | $70K | $602K | $-531K | $-11.3M |
| Nov 2028 | $72K | $505K | $-432K | $-10.8M |
| Oct 2028 | $84K | $943K | $-860K | $-10.3M |
| Sep 2028 | $74K | $614K | $-540K | $-9.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $60K |