| Droits TV | $2.3M |
| Bonus TV de Classement | $635K |
| Jour de match | $6K |
| Sponsoring | $29K |
| Merchandising | $386K |
| Prime de Coupe | $350K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $26K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $681K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $3.7M | $2.0M | $1.7M | $12.6M |
| Juil 2028 | $4.1M | $2.0M | $2.1M | $10.9M |
| Juin 2028 | $3.4M | $1.9M | $1.6M | $8.9M |
| Mai 2028 | $3.7M | $1.7M | $1.9M | $44.1M |
| Avr 2028 | $3.6M | $1.7M | $1.9M | $42.2M |
| Mars 2028 | $3.7M | $1.7M | $1.9M | $40.3M |
| Févr 2028 | $3.6M | $1.7M | $1.9M | $38.4M |
| Janv 2028 | $3.7M | $1.7M | $2.0M | $36.4M |
| Déc 2027 | $3.6M | $1.7M | $1.9M | $34.4M |
| Nov 2027 | $3.5M | $1.6M | $1.9M | $32.5M |
| Oct 2027 | $4.4M | $2.0M | $2.3M | $30.6M |
| Sept 2027 | $3.6M | $1.8M | $1.8M | $28.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $180K |
| Westside Builders | $169K |