| Droits TV | $4K |
| Bonus TV de Classement | $734 |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $386K |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $317K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $11K | $798K | $-787K | $-21.4M |
| Apr 2029 | $11K | $820K | $-808K | $-20.6M |
| Mar 2029 | $11K | $806K | $-794K | $-19.8M |
| Feb 2029 | $24K | $851K | $-827K | $-19.0M |
| Jan 2029 | $20K | $841K | $-821K | $-18.2M |
| Dec 2028 | $20K | $888K | $-868K | $-17.4M |
| Nov 2028 | $20K | $767K | $-747K | $-16.5M |
| Oct 2028 | $21K | $872K | $-852K | $-15.8M |
| Sep 2028 | $14K | $875K | $-861K | $-14.9M |
| Aug 2028 | $10K | $1.0M | $-1.0M | $-14.1M |
| Jul 2028 | $26K | $631K | $-605K | $-13.1M |
| Jun 2028 | $11K | $647K | $-636K | $-12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $66K |