| Droits TV | $445K |
| Bonus TV de Classement | $188K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $121K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $697K |
| Salaires staff | $12K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $49K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $191K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $760K | $988K | $-228K | $-8.7M |
| Aug 2029 | $637K | $797K | $-160K | $-8.5M |
| Jul 2029 | $628K | $1.0M | $-375K | $-8.4M |
| Jun 2029 | $736K | $718K | $18K | $-8.0M |
| May 2029 | $623K | $1.1M | $-481K | $-8.1M |
| Apr 2029 | $623K | $717K | $-94K | $-7.6M |
| Mar 2029 | $653K | $915K | $-262K | $-7.6M |
| Feb 2029 | $638K | $1.0M | $-410K | $-7.3M |
| Jan 2029 | $669K | $1.0M | $-370K | $-7.0M |
| Dec 2028 | $632K | $1.1M | $-423K | $-6.6M |
| Nov 2028 | $620K | $946K | $-326K | $-6.3M |
| Oct 2028 | $703K | $1.1M | $-391K | $-6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $54K |