| Droits TV | $2.8M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $13K |
| Sponsoring | $3K |
| Merchandising | $305K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $15K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $23K |
| Entretien installations | $706K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $4.4M | $1.9M | $2.4M | $41.0M |
| Sep 2028 | $4.4M | $2.0M | $2.3M | $38.6M |
| Aug 2028 | $4.4M | $2.1M | $2.4M | $36.2M |
| Jul 2028 | $4.8M | $2.0M | $2.7M | $33.9M |
| Jun 2028 | $4.5M | $1.8M | $2.7M | $31.2M |
| May 2028 | $4.5M | $2.5M | $2.0M | $28.4M |
| Apr 2028 | $4.6M | $1.8M | $2.8M | $26.4M |
| Mar 2028 | $4.4M | $2.2M | $2.1M | $23.6M |
| Feb 2028 | $4.0M | $2.0M | $2.0M | $21.4M |
| Jan 2028 | $5.9M | $1.6M | $4.3M | $49.7M |
| Dec 2027 | $4.7M | $1.7M | $3.0M | $45.4M |
| Nov 2027 | $4.7M | $1.9M | $2.8M | $42.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $36K |