| Droits TV | $455K |
| Bonus TV de Classement | $250K |
| Jour de match | $64K |
| Sponsoring | $50K |
| Merchandising | $984K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.6M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $37K |
| Amortissement Transferts | $61K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $98K |
| Entretien installations | $821K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $4.5M | $2.7M | $1.8M | $39.3M |
| Mars 2029 | $4.6M | $3.0M | $1.6M | $37.4M |
| Févr 2029 | $5.0M | $2.5M | $2.5M | $35.7M |
| Janv 2029 | $4.6M | $2.8M | $1.9M | $33.2M |
| Déc 2028 | $4.4M | $2.4M | $2.0M | $31.3M |
| Nov 2028 | $4.6M | $2.8M | $1.8M | $29.2M |
| Oct 2028 | $4.4M | $3.6M | $797K | $27.3M |
| Sept 2028 | $5.0M | $2.7M | $2.3M | $26.4M |
| Août 2028 | $7.9M | $2.6M | $5.3M | $24.1M |
| Juil 2028 | $4.8M | $2.2M | $2.6M | $32.6M |
| Juin 2028 | $5.8M | $2.1M | $3.8M | $30.0M |
| Mai 2028 | $4.7M | $2.5M | $2.2M | $26.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $279K |
| Westside Builders | $321K |