| Droits TV | $3.5M |
| Bonus TV de Classement | $962K |
| Jour de match | $24K |
| Sponsoring | $57K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $10K |
| Amortissement Transferts | $153K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $5.6M | $5.6M | $-45K | $73.6M |
| Aug 2029 | $5.9M | $4.3M | $1.6M | $73.5M |
| Jul 2029 | $6.2M | $5.0M | $1.3M | $86.9M |
| Jun 2029 | $9.5M | $3.8M | $5.8M | $85.5M |
| May 2029 | $5.9M | $5.3M | $588K | $85.3M |
| Apr 2029 | $5.9M | $3.7M | $2.2M | $84.7M |
| Mar 2029 | $6.0M | $4.4M | $1.6M | $82.5M |
| Feb 2029 | $6.0M | $4.3M | $1.7M | $80.8M |
| Jan 2029 | $9.6M | $4.5M | $5.1M | $79.1M |
| Dec 2028 | $12.4M | $4.7M | $7.7M | $74.0M |
| Nov 2028 | $12.5M | $4.3M | $8.2M | $66.3M |
| Oct 2028 | $9.3M | $5.4M | $3.9M | $58.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $351K |
| Westside Builders | $329K |