| Droits TV | $626K |
| Bonus TV de Classement | $59K |
| Jour de match | $0 |
| Sponsoring | $81K |
| Merchandising | $548K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $16K |
| Amortissement Transferts | $208 |
| Intérêts de la Dette | $28K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $337K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.3M | $1.5M | $-232K | $-6.1M |
| Oct 2029 | $1.3M | $1.5M | $-208K | $-5.9M |
| Sep 2029 | $1.4M | $1.7M | $-303K | $-5.7M |
| Aug 2029 | $1.4M | $2.1M | $-736K | $-5.3M |
| Jul 2029 | $1.4M | $2.3M | $-891K | $-4.6M |
| Jun 2029 | $1.6M | $2.0M | $-380K | $-3.7M |
| May 2029 | $1.7M | $2.6M | $-891K | $-3.3M |
| Apr 2029 | $1.6M | $2.1M | $-500K | $-2.5M |
| Mar 2029 | $1.3M | $2.0M | $-722K | $-2.0M |
| Feb 2029 | $1.3M | $1.5M | $-120K | $-1.2M |
| Jan 2029 | $1.6M | $1.5M | $173K | $-1.1M |
| Dec 2028 | $1.4M | $1.5M | $-143K | $-1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $480K |
| Westside Builders | $497K |