| Droits TV | $779K |
| Bonus TV de Classement | $397K |
| Jour de match | $240K |
| Sponsoring | $6K |
| Merchandising | $402K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $18K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $37K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $524K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.8M | $2.0M | $-168K | $-8.1M |
| Nov 2029 | $2.3M | $2.0M | $329K | $-7.9M |
| Oct 2029 | $2.0M | $2.4M | $-340K | $-8.3M |
| Sep 2029 | $2.5M | $3.1M | $-663K | $-8.0M |
| Aug 2029 | $2.3M | $2.5M | $-202K | $-7.3M |
| Jul 2029 | $2.4M | $2.9M | $-499K | $-7.1M |
| Jun 2029 | $2.1M | $2.5M | $-429K | $-6.6M |
| May 2029 | $1.9M | $2.4M | $-530K | $-6.2M |
| Apr 2029 | $2.1M | $2.6M | $-515K | $-5.7M |
| Mar 2029 | $1.6M | $2.3M | $-737K | $-5.2M |
| Feb 2029 | $1.8M | $3.1M | $-1.3M | $-4.4M |
| Jan 2029 | $2.2M | $1.7M | $435K | $-3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $76K |
| Westside Builders | $73K |