| Droits TV | $2.6M |
| Bonus TV de Classement | $753K |
| Jour de match | $16K |
| Sponsoring | $3K |
| Merchandising | $193K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $585K |
| Salaires staff | $8K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $539K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $3.6M | $1.1M | $2.4M | $17.9M |
| Feb 2028 | $4.2M | $1.7M | $2.5M | $15.5M |
| Jan 2028 | $3.7M | $1.0M | $2.7M | $13.0M |
| Dec 2027 | $3.5M | $1.1M | $2.5M | $10.3M |
| Nov 2027 | $3.1M | $966K | $2.1M | $7.8M |
| Oct 2027 | $3.5M | $1.3M | $2.3M | $5.7M |
| Sep 2027 | $3.8M | $1.7M | $2.1M | $33.5M |
| Aug 2027 | $3.8M | $1.1M | $2.8M | $31.5M |
| Jul 2027 | $4.3M | $1.0M | $3.3M | $28.8M |
| Jun 2027 | $3.8M | $1.0M | $2.8M | $25.4M |
| May 2027 | $3.7M | $1.0M | $2.7M | $22.7M |
| Apr 2027 | $3.8M | $1.0M | $2.8M | $19.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $40K |