| Droits TV | $2.6M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $410K |
| Sponsoring | $44K |
| Merchandising | $683K |
| 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 | $9K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $900K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $5.3M | $2.3M | $3.0M | $28.0M |
| Oct 2029 | $4.7M | $2.4M | $2.3M | $24.9M |
| Sep 2029 | $4.9M | $2.0M | $2.8M | $56.9M |
| Aug 2029 | $4.8M | $1.9M | $2.9M | $54.0M |
| Jul 2029 | $6.8M | $1.8M | $5.0M | $51.1M |
| Jun 2029 | $4.4M | $1.8M | $2.6M | $46.1M |
| May 2029 | $4.5M | $2.9M | $1.7M | $43.5M |
| Apr 2029 | $5.4M | $1.8M | $3.6M | $41.8M |
| Mar 2029 | $4.8M | $3.1M | $1.7M | $38.3M |
| Feb 2029 | $4.8M | $3.2M | $1.6M | $36.6M |
| Jan 2029 | $4.5M | $2.2M | $2.3M | $35.0M |
| Dec 2028 | $4.4M | $2.1M | $2.2M | $32.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $246K |
| Westside Builders | $282K |