| Droits TV | $344 |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $733 |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $211K |
| Salaires staff | $4K |
| Amortissement Transferts | $20 |
| Intérêts de la Dette | $193K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $75K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $1K | $483K | $-482K | $-13.1M |
| Jul 2029 | $4K | $436K | $-432K | $-12.6M |
| Jun 2029 | $1K | $426K | $-425K | $-12.2M |
| May 2029 | $1K | $601K | $-600K | $-11.7M |
| Apr 2029 | $1K | $415K | $-413K | $-11.1M |
| Mar 2029 | $3K | $478K | $-475K | $-10.7M |
| Feb 2029 | $4K | $411K | $-406K | $-10.2M |
| Jan 2029 | $4K | $443K | $-439K | $-9.8M |
| Dec 2028 | $4K | $417K | $-413K | $-9.4M |
| Nov 2028 | $5K | $419K | $-413K | $-9.0M |
| Oct 2028 | $4K | $509K | $-505K | $-8.6M |
| Sep 2028 | $38K | $436K | $-398K | $-8.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $9K |