| Droits TV | $1.2M |
| Bonus TV de Classement | $128K |
| Jour de match | $5K |
| Sponsoring | $1K |
| Merchandising | $72K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $470K |
| Salaires staff | $12K |
| Amortissement Transferts | $520 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $319K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $1.4M | $803K | $613K | $4.3M |
| May 2028 | $1.8M | $1.0M | $795K | $3.7M |
| Apr 2028 | $1.4M | $753K | $685K | $2.9M |
| Mar 2028 | $1.4M | $685K | $740K | $14.5M |
| Feb 2028 | $1.4M | $678K | $721K | $13.7M |
| Jan 2028 | $1.5M | $661K | $792K | $13.0M |
| Dec 2027 | $1.4M | $659K | $787K | $12.2M |
| Nov 2027 | $1.4M | $714K | $649K | $11.4M |
| Oct 2027 | $1.4M | $762K | $624K | $10.8M |
| Sep 2027 | $1.4M | $665K | $711K | $10.2M |
| Aug 2027 | $1.4M | $652K | $726K | $9.4M |
| Jul 2027 | $1.4M | $689K | $699K | $8.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $16K |