| Droits TV | $5.5M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $1K |
| Sponsoring | $81K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $30K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $8.4M | $4.2M | $4.2M | $115.9M |
| Sep 2028 | $8.7M | $4.4M | $4.4M | $111.6M |
| Aug 2028 | $8.6M | $4.4M | $4.2M | $107.2M |
| Jul 2028 | $7.9M | $5.9M | $2.0M | $103.0M |
| Jun 2028 | $7.3M | $3.9M | $3.4M | $101.6M |
| May 2028 | $8.7M | $4.2M | $4.5M | $98.2M |
| Apr 2028 | $9.7M | $4.2M | $5.6M | $93.6M |
| Mar 2028 | $7.9M | $3.7M | $4.1M | $88.0M |
| Feb 2028 | $7.8M | $3.9M | $3.8M | $83.8M |
| Jan 2028 | $13.5M | $3.3M | $10.2M | $79.9M |
| Dec 2027 | $7.6M | $3.1M | $4.6M | $70.8M |
| Nov 2027 | $7.6M | $3.1M | $4.5M | $66.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $489K |
| Westside Builders | $477K |