| Droits TV | $664K |
| Bonus TV de Classement | $249K |
| Jour de match | $5K |
| Sponsoring | $81K |
| Merchandising | $569K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $4.0M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $883K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $5.6M | $2.6M | $2.9M | $99.8M |
| Mai 2028 | $5.5M | $2.7M | $2.8M | $96.9M |
| Avr 2028 | $5.5M | $2.6M | $2.9M | $94.1M |
| Mars 2028 | $10.4M | $3.2M | $7.2M | $91.2M |
| Févr 2028 | $6.4M | $3.0M | $3.4M | $84.0M |
| Janv 2028 | $9.1M | $2.4M | $6.6M | $80.6M |
| Déc 2027 | $6.3M | $2.4M | $3.9M | $74.0M |
| Nov 2027 | $6.3M | $2.4M | $3.9M | $70.1M |
| Oct 2027 | $6.2M | $2.9M | $3.4M | $66.2M |
| Sept 2027 | $6.1M | $2.9M | $3.2M | $62.8M |
| Août 2027 | $6.2M | $3.0M | $3.2M | $59.6M |
| Juil 2027 | $6.1M | $2.7M | $3.5M | $56.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $439K |
| Westside Builders | $530K |