| Droits TV | $892K |
| Bonus TV de Classement | $192K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $29K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $275K |
| Salaires staff | $12K |
| Amortissement Transferts | $750 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $294K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $1.1M | $582K | $532K | $14.7M |
| Aug 2028 | $1.1M | $577K | $517K | $14.1M |
| Jul 2028 | $1.1M | $580K | $534K | $13.6M |
| Jun 2028 | $1.1M | $558K | $550K | $13.1M |
| May 2028 | $1.2M | $659K | $529K | $12.5M |
| Apr 2028 | $1.1M | $564K | $566K | $12.0M |
| Mar 2028 | $1.2M | $570K | $583K | $11.4M |
| Feb 2028 | $1.2M | $632K | $578K | $10.9M |
| Jan 2028 | $1.2M | $634K | $549K | $10.3M |
| Dec 2027 | $1.6M | $651K | $925K | $9.7M |
| Nov 2027 | $1.2M | $612K | $544K | $8.8M |
| Oct 2027 | $1.1M | $789K | $345K | $8.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $14K |