| Droits TV | $4.0M |
| Bonus TV de Classement | $535K |
| Jour de match | $0 |
| Sponsoring | $69K |
| Merchandising | $784K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $15K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $915K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $5.4M | $2.6M | $2.8M | $31.3M |
| Mar 2029 | $5.5M | $2.2M | $3.2M | $28.5M |
| Feb 2029 | $5.5M | $3.3M | $2.1M | $25.3M |
| Jan 2029 | $5.7M | $2.2M | $3.5M | $23.2M |
| Dec 2028 | $5.7M | $2.5M | $3.2M | $19.6M |
| Nov 2028 | $5.7M | $2.5M | $3.2M | $16.4M |
| Oct 2028 | $6.0M | $2.6M | $3.4M | $13.2M |
| Sep 2028 | $6.3M | $2.9M | $3.4M | $9.8M |
| Aug 2028 | $1.7M | $1.6M | $170K | $6.5M |
| Jul 2028 | $1.7M | $1.6M | $99K | $6.6M |
| Jun 2028 | $2.6M | $1.4M | $1.2M | $6.5M |
| May 2028 | $1.4M | $1.9M | $-508K | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $399K |
| Westside Builders | $430K |