| Droits TV | $1.3M |
| Bonus TV de Classement | $171K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $172K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $888K |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $416K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $1.7M | $1.3M | $318K | $14.1M |
| Mar 2029 | $1.7M | $1.2M | $404K | $13.8M |
| Feb 2029 | $1.7M | $1.4M | $317K | $13.4M |
| Jan 2029 | $1.8M | $1.2M | $595K | $13.1M |
| Dec 2028 | $1.9M | $1.2M | $666K | $12.5M |
| Nov 2028 | $1.7M | $1.2M | $474K | $11.8M |
| Oct 2028 | $1.7M | $1.7M | $-51K | $11.3M |
| Sep 2028 | $1.8M | $1.3M | $427K | $11.4M |
| Aug 2028 | $1.8M | $1.4M | $455K | $11.0M |
| Jul 2028 | $1.8M | $1.5M | $334K | $10.5M |
| Jun 2028 | $2.0M | $1.3M | $691K | $10.2M |
| May 2028 | $2.1M | $1.6M | $440K | $9.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $105K |
| Westside Builders | $92K |