| Droits TV | $1.2M |
| Bonus TV de Classement | $427K |
| Jour de match | $40K |
| Sponsoring | $1K |
| Merchandising | $87K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $529K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $303K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.7M | $852K | $893K | $18.7M |
| Juil 2028 | $1.8M | $879K | $901K | $17.8M |
| Juin 2028 | $1.7M | $876K | $792K | $16.9M |
| Mai 2028 | $1.7M | $1.2M | $505K | $16.1M |
| Avr 2028 | $1.7M | $1.0M | $706K | $15.6M |
| Mars 2028 | $1.5M | $1.0M | $463K | $14.9M |
| Févr 2028 | $1.5M | $798K | $717K | $14.5M |
| Janv 2028 | $1.6M | $884K | $698K | $13.7M |
| Déc 2027 | $1.6M | $811K | $796K | $13.0M |
| Nov 2027 | $1.5M | $881K | $610K | $12.2M |
| Oct 2027 | $1.5M | $1.9M | $-353K | $11.6M |
| Sept 2027 | $1.5M | $809K | $713K | $12.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |