| Droits TV | $2.5M |
| Bonus TV de Classement | $419K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $441K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $155K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $31K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $583K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $3.5M | $2.2M | $1.3M | $5.3M |
| Mai 2028 | $2.8M | $3.0M | $-187K | $4.0M |
| Avr 2028 | $2.8M | $3.1M | $-342K | $4.1M |
| Mars 2028 | $2.8M | $2.4M | $375K | $4.5M |
| Févr 2028 | $3.6M | $2.2M | $1.4M | $4.1M |
| Janv 2028 | $2.8M | $2.2M | $610K | $3.0M |
| Déc 2027 | $2.6M | $2.3M | $344K | $2.4M |
| Nov 2027 | $3.2M | $2.2M | $926K | $2.0M |
| Oct 2027 | $2.4M | $3.8M | $-1.5M | $1.1M |
| Sept 2027 | $2.6M | $2.4M | $223K | $10.5M |
| Août 2027 | $3.0M | $1.9M | $1.2M | $10.3M |
| Juil 2027 | $2.6M | $1.9M | $682K | $9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $130K |
| Westside Builders | $136K |