| Droits TV | $3.5M |
| Bonus TV de Classement | $974K |
| Jour de match | $14K |
| Sponsoring | $51K |
| Merchandising | $557K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $40K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $861K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $5.1M | $2.6M | $2.5M | $42.4M |
| Feb 2028 | $7.0M | $3.9M | $3.2M | $39.9M |
| Jan 2028 | $5.6M | $2.6M | $3.1M | $36.7M |
| Dec 2027 | $5.2M | $2.6M | $2.7M | $33.6M |
| Nov 2027 | $4.7M | $2.7M | $2.0M | $31.0M |
| Oct 2027 | $4.4M | $2.6M | $1.8M | $29.0M |
| Sep 2027 | $4.8M | $4.0M | $881K | $27.3M |
| Aug 2027 | $7.0M | $2.5M | $4.4M | $26.4M |
| Jul 2027 | $5.1M | $2.4M | $2.8M | $30.5M |
| Jun 2027 | $6.7M | $2.4M | $4.4M | $27.7M |
| May 2027 | $5.0M | $2.8M | $2.2M | $23.3M |
| Apr 2027 | $5.1M | $2.9M | $2.2M | $21.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $299K |
| Westside Builders | $310K |