| Droits TV | $95K |
| Bonus TV de Classement | $56K |
| Jour de match | $0 |
| Sponsoring | $93K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $47K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $587K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2028 | $2.6M | $1.7M | $857K | $10.3M |
| Févr 2028 | $2.7M | $3.2M | $-480K | $9.4M |
| Janv 2028 | $3.2M | $1.7M | $1.4M | $9.8M |
| Déc 2027 | $2.0M | $1.6M | $406K | $11.3M |
| Nov 2027 | $2.0M | $1.7M | $380K | $10.9M |
| Oct 2027 | $2.1M | $2.2M | $-172K | $10.6M |
| Sept 2027 | $2.0M | $2.0M | $67K | $10.7M |
| Août 2027 | $2.1M | $2.3M | $-245K | $10.7M |
| Juil 2027 | $4.0M | $1.8M | $2.2M | $10.9M |
| Juin 2027 | $1.8M | $1.8M | $-21K | $8.7M |
| Mai 2027 | $1.7M | $1.5M | $179K | $8.7M |
| Avr 2027 | $1.7M | $1.3M | $360K | $8.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $543K |
| Westside Builders | $578K |