| Droits TV | $447K |
| Bonus TV de Classement | $49K |
| Jour de match | $25K |
| Sponsoring | $4K |
| Merchandising | $50K |
| Prime de Coupe | $35K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $632K |
| Salaires staff | $6K |
| Amortissement Transferts | $833 |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $201K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $619K | $876K | $-257K | $-6.5M |
| May 2029 | $575K | $1.1M | $-537K | $-6.2M |
| Apr 2029 | $642K | $1.0M | $-405K | $-5.7M |
| Mar 2029 | $786K | $860K | $-74K | $-5.3M |
| Feb 2029 | $697K | $712K | $-15K | $-5.2M |
| Jan 2029 | $675K | $727K | $-52K | $-5.2M |
| Dec 2028 | $741K | $803K | $-62K | $-5.1M |
| Nov 2028 | $707K | $695K | $11K | $-5.1M |
| Oct 2028 | $699K | $1.1M | $-396K | $-5.1M |
| Sep 2028 | $724K | $1.1M | $-342K | $-4.7M |
| Aug 2028 | $724K | $916K | $-192K | $-4.4M |
| Jul 2028 | $741K | $831K | $-90K | $-4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $43K |