| Droits TV | $420K |
| Bonus TV de Classement | $205K |
| Jour de match | $4K |
| Sponsoring | $45K |
| Merchandising | $360K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $37K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $17K |
| Entretien installations | $647K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $3.6M | $1.9M | $1.7M | $18.1M |
| Mars 2028 | $3.6M | $2.5M | $1.1M | $16.4M |
| Févr 2028 | $3.6M | $2.4M | $1.2M | $15.3M |
| Janv 2028 | $3.5M | $2.4M | $1.1M | $14.1M |
| Déc 2027 | $3.6M | $2.3M | $1.3M | $12.9M |
| Nov 2027 | $3.5M | $2.4M | $1.1M | $11.7M |
| Oct 2027 | $3.6M | $3.2M | $415K | $10.5M |
| Sept 2027 | $3.7M | $2.9M | $811K | $10.1M |
| Août 2027 | $6.8M | $2.8M | $4.0M | $9.3M |
| Juil 2027 | $4.1M | $2.2M | $1.9M | $13.8M |
| Juin 2027 | $4.8M | $2.3M | $2.5M | $11.9M |
| Mai 2027 | $4.0M | $3.4M | $661K | $9.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $277K |
| Westside Builders | $267K |