| Droits TV | $2.6M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $52K |
| Sponsoring | $4K |
| Merchandising | $224K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $906K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $707K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $4.3M | $1.6M | $2.7M | $30.2M |
| Juin 2028 | $3.9M | $1.7M | $2.2M | $27.5M |
| Mai 2028 | $3.9M | $1.8M | $2.2M | $25.3M |
| Avr 2028 | $3.8M | $1.5M | $2.3M | $23.1M |
| Mars 2028 | $4.0M | $2.0M | $2.0M | $20.9M |
| Févr 2028 | $3.6M | $1.5M | $2.1M | $18.9M |
| Janv 2028 | $3.1M | $1.1M | $2.0M | $16.8M |
| Déc 2027 | $2.8M | $1.1M | $1.7M | $14.8M |
| Nov 2027 | $3.0M | $1.2M | $1.7M | $13.1M |
| Oct 2027 | $3.0M | $3.0M | $-56K | $11.4M |
| Sept 2027 | $3.0M | $1.4M | $1.7M | $11.4M |
| Août 2027 | $3.1M | $1.4M | $1.7M | $9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $43K |