| Droits TV | $3.3M |
| Bonus TV de Classement | $524K |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $712K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $36K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $836K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $4.6M | $3.5M | $1.0M | $25.0M |
| Jun 2028 | $6.0M | $2.8M | $3.2M | $24.4M |
| May 2028 | $4.6M | $4.4M | $118K | $21.2M |
| Apr 2028 | $4.6M | $2.9M | $1.7M | $21.1M |
| Mar 2028 | $4.3M | $3.0M | $1.3M | $19.4M |
| Feb 2028 | $4.7M | $3.9M | $824K | $18.1M |
| Jan 2028 | $4.6M | $3.0M | $1.6M | $17.2M |
| Dec 2027 | $4.4M | $2.9M | $1.5M | $15.6M |
| Nov 2027 | $4.6M | $2.9M | $1.7M | $14.1M |
| Oct 2027 | $4.4M | $3.5M | $944K | $12.4M |
| Sep 2027 | $4.5M | $4.0M | $442K | $11.4M |
| Aug 2027 | $5.2M | $2.8M | $2.4M | $11.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $294K |
| Westside Builders | $337K |