| Droits TV | $4.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $52K |
| Merchandising | $922K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.0M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $43K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $8.3M | $3.1M | $5.1M | $36.9M |
| Juil 2028 | $5.3M | $2.3M | $2.9M | $31.8M |
| Juin 2028 | $7.2M | $2.3M | $4.9M | $29.5M |
| Mai 2028 | $5.2M | $2.8M | $2.4M | $24.6M |
| Avr 2028 | $5.3M | $2.4M | $2.9M | $22.2M |
| Mars 2028 | $5.2M | $2.5M | $2.7M | $19.9M |
| Févr 2028 | $5.4M | $2.6M | $2.8M | $17.2M |
| Janv 2028 | $5.5M | $2.4M | $3.2M | $14.4M |
| Déc 2027 | $5.6M | $2.6M | $3.0M | $11.2M |
| Nov 2027 | $5.8M | $2.7M | $3.1M | $8.2M |
| Oct 2027 | $6.0M | $2.8M | $3.3M | $5.1M |
| Sept 2027 | $6.5M | $2.5M | $4.0M | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $389K |
| Westside Builders | $240K |