| Droits TV | $138K |
| Bonus TV de Classement | $26K |
| Jour de match | $10K |
| Sponsoring | $5K |
| Merchandising | $37K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $213K |
| Salaires staff | $9K |
| Amortissement Transferts | $312 |
| Intérêts de la Dette | $8K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $117K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $216K | $349K | $-133K | $-1.8M |
| Dec 2027 | $218K | $371K | $-154K | $-1.7M |
| Nov 2027 | $200K | $360K | $-160K | $-1.5M |
| Oct 2027 | $204K | $378K | $-174K | $-1.3M |
| Sep 2027 | $247K | $408K | $-162K | $-1.2M |
| Aug 2027 | $200K | $349K | $-149K | $-1.0M |
| Jul 2027 | $202K | $328K | $-127K | $-859K |
| Jun 2027 | $198K | $322K | $-124K | $-733K |
| May 2027 | $196K | $370K | $-174K | $-609K |
| Apr 2027 | $197K | $317K | $-120K | $-435K |
| Mar 2027 | $214K | $319K | $-105K | $-315K |
| Feb 2027 | $213K | $357K | $-144K | $-210K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $58K |