| Droits TV | $1.0M |
| Bonus TV de Classement | $68K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $56K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $334K |
| Salaires staff | $13K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $213K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $1.1M | $562K | $575K | $21.2M |
| Nov 2028 | $1.1M | $544K | $556K | $20.7M |
| Oct 2028 | $1.1M | $681K | $413K | $20.1M |
| Sep 2028 | $1.1M | $553K | $565K | $19.7M |
| Aug 2028 | $1.1M | $559K | $569K | $19.1M |
| Jul 2028 | $1.3M | $605K | $713K | $18.5M |
| Jun 2028 | $1.3M | $585K | $683K | $17.8M |
| May 2028 | $1.5M | $649K | $811K | $17.1M |
| Apr 2028 | $1.3M | $582K | $675K | $16.3M |
| Mar 2028 | $1.4M | $572K | $823K | $15.7M |
| Feb 2028 | $1.4M | $591K | $797K | $14.8M |
| Jan 2028 | $1.5M | $549K | $914K | $14.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $15K |