| Droits TV | $774K |
| Bonus TV de Classement | $198K |
| Jour de match | $1.2M |
| Sponsoring | $95K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $41K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $260K |
| Entretien installations | $743K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $10.3M | $3.6M | $6.8M | $19.5M |
| Jan 2028 | $3.3M | $3.1M | $145K | $12.7M |
| Dec 2027 | $3.8M | $3.3M | $508K | $12.6M |
| Nov 2027 | $3.7M | $3.4M | $296K | $12.0M |
| Oct 2027 | $2.4M | $3.7M | $-1.4M | $11.7M |
| Sep 2027 | $2.5M | $3.0M | $-489K | $13.1M |
| Aug 2027 | $6.0M | $2.5M | $3.5M | $13.5M |
| Jul 2027 | $2.9M | $2.8M | $184K | $11.0M |
| Jun 2027 | $3.2M | $3.0M | $238K | $10.8M |
| May 2027 | $3.4M | $3.7M | $-331K | $10.6M |
| Apr 2027 | $3.4M | $3.3M | $91K | $10.9M |
| Mar 2027 | $3.3M | $3.2M | $136K | $10.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $512K |
| Westside Builders | $629K |