| Droits TV | $2.2M |
| Bonus TV de Classement | $176K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $325K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $895K |
| Salaires staff | $32K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $552K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $2.7M | $1.5M | $1.2M | $27.7M |
| Juil 2028 | $2.7M | $1.5M | $1.2M | $26.5M |
| Juin 2028 | $3.2M | $1.7M | $1.5M | $25.2M |
| Mai 2028 | $2.8M | $1.8M | $982K | $23.8M |
| Avr 2028 | $2.7M | $1.8M | $921K | $22.8M |
| Mars 2028 | $2.8M | $2.4M | $417K | $21.9M |
| Févr 2028 | $2.8M | $2.0M | $729K | $21.4M |
| Janv 2028 | $2.9M | $1.8M | $1.0M | $20.7M |
| Déc 2027 | $2.7M | $2.1M | $694K | $19.7M |
| Nov 2027 | $2.9M | $2.0M | $928K | $19.0M |
| Oct 2027 | $3.3M | $2.7M | $577K | $18.1M |
| Sept 2027 | $2.7M | $2.2M | $510K | $17.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $181K |
| Westside Builders | $188K |