| Droits TV | $144K |
| Bonus TV de Classement | $70K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $56K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $189K |
| Salaires staff | $14K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $130K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $275K | $347K | $-72K | $-2.4M |
| Mar 2028 | $273K | $347K | $-73K | $-2.3M |
| Feb 2028 | $289K | $376K | $-87K | $-2.2M |
| Jan 2028 | $288K | $461K | $-173K | $-2.1M |
| Dec 2027 | $288K | $462K | $-174K | $-2.0M |
| Nov 2027 | $287K | $446K | $-159K | $-1.8M |
| Oct 2027 | $277K | $506K | $-229K | $-1.6M |
| Sep 2027 | $311K | $471K | $-160K | $-1.4M |
| Aug 2027 | $257K | $409K | $-152K | $-1.3M |
| Jul 2027 | $263K | $330K | $-67K | $-1.1M |
| Jun 2027 | $253K | $329K | $-76K | $-925K |
| May 2027 | $254K | $399K | $-145K | $-850K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $58K |