| Droits TV | $1.7M |
| Bonus TV de Classement | $556K |
| Jour de match | $0 |
| Sponsoring | $28K |
| Merchandising | $334K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $48K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $553K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.6M | $1.6M | $965K | $19.7M |
| Janv 2028 | $2.7M | $1.6M | $1.1M | $18.7M |
| Déc 2027 | $2.6M | $1.6M | $1.0M | $17.6M |
| Nov 2027 | $3.1M | $1.5M | $1.5M | $16.6M |
| Oct 2027 | $2.8M | $1.9M | $888K | $15.0M |
| Sept 2027 | $2.6M | $2.0M | $629K | $14.1M |
| Août 2027 | $2.7M | $1.9M | $869K | $13.5M |
| Juil 2027 | $2.9M | $1.8M | $1.1M | $12.6M |
| Juin 2027 | $2.9M | $1.9M | $976K | $11.5M |
| Mai 2027 | $2.5M | $1.9M | $607K | $10.5M |
| Avr 2027 | $3.2M | $1.5M | $1.7M | $9.9M |
| Mars 2027 | $2.8M | $1.5M | $1.3M | $8.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $172K |
| Westside Builders | $167K |