| Droits TV | $1.5M |
| Bonus TV de Classement | $369K |
| Jour de match | $0 |
| Sponsoring | $13K |
| Merchandising | $130K |
| Prime de Coupe | $119K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $419K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $2.2M | $2.2M | $-44K | $1.7M |
| Sep 2028 | $1.9M | $1.8M | $117K | $1.7M |
| Aug 2028 | $1.9M | $1.5M | $418K | $1.6M |
| Jul 2028 | $1.9M | $2.0M | $-94K | $1.2M |
| Jun 2028 | $2.3M | $1.9M | $407K | $1.3M |
| May 2028 | $1.9M | $2.3M | $-408K | $865K |
| Apr 2028 | $1.9M | $1.3M | $639K | $1.3M |
| Mar 2028 | $1.8M | $1.7M | $69K | $634K |
| Feb 2028 | $1.8M | $3.0M | $-1.2M | $565K |
| Jan 2028 | $1.8M | $1.6M | $212K | $1.8M |
| Dec 2027 | $2.1M | $1.7M | $404K | $1.6M |
| Nov 2027 | $1.8M | $1.6M | $193K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $152K |