| Droits TV | $2.4M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $156K |
| Sponsoring | $38K |
| Merchandising | $476K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $851K |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $4.1M | $1.6M | $2.5M | $18.5M |
| Janv 2028 | $4.4M | $1.6M | $2.8M | $16.0M |
| Déc 2027 | $4.7M | $1.6M | $3.1M | $13.1M |
| Nov 2027 | $4.4M | $1.6M | $2.7M | $10.1M |
| Oct 2027 | $4.4M | $1.8M | $2.6M | $7.3M |
| Sept 2027 | $4.0M | $2.3M | $1.6M | $35.0M |
| Août 2027 | $4.0M | $1.5M | $2.5M | $33.3M |
| Juil 2027 | $4.7M | $1.5M | $3.2M | $30.9M |
| Juin 2027 | $4.0M | $1.5M | $2.6M | $27.7M |
| Mai 2027 | $4.2M | $1.7M | $2.6M | $25.1M |
| Avr 2027 | $4.4M | $1.7M | $2.7M | $22.6M |
| Mars 2027 | $4.3M | $1.7M | $2.6M | $19.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $243K |
| Westside Builders | $217K |