| Droits TV | $585K |
| Bonus TV de Classement | $98K |
| Jour de match | $0 |
| Sponsoring | $70K |
| Merchandising | $464K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $77K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $379K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.2M | $1.5M | $-290K | $-16.9M |
| Oct 2029 | $1.2M | $1.9M | $-662K | $-16.6M |
| Sep 2029 | $1.2M | $1.7M | $-515K | $-15.9M |
| Aug 2029 | $1.2M | $1.7M | $-461K | $-15.4M |
| Jul 2029 | $1.2M | $2.4M | $-1.2M | $-14.9M |
| Jun 2029 | $1.2M | $1.8M | $-540K | $-13.8M |
| May 2029 | $1.3M | $3.0M | $-1.7M | $-13.2M |
| Apr 2029 | $1.2M | $2.0M | $-734K | $-11.5M |
| Mar 2029 | $1.2M | $1.8M | $-606K | $-10.8M |
| Feb 2029 | $1.3M | $1.9M | $-635K | $-10.2M |
| Jan 2029 | $2.4M | $1.5M | $895K | $-9.5M |
| Dec 2028 | $1.2M | $1.5M | $-260K | $-10.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $367K |
| Westside Builders | $473K |