| Droits TV | $172K |
| Bonus TV de Classement | $74K |
| Jour de match | $36K |
| Sponsoring | $439 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $363K |
| Salaires staff | $17K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $91K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $287K | $475K | $-189K | $-682K |
| Jan 2028 | $283K | $459K | $-177K | $-496K |
| Dec 2027 | $296K | $477K | $-181K | $-322K |
| Nov 2027 | $288K | $344K | $-56K | $-144K |
| Oct 2027 | $219K | $236K | $-17K | $-90K |
| Sep 2027 | $273K | $328K | $-54K | $-76K |
| Aug 2027 | $241K | $231K | $10K | $-25K |
| Jul 2027 | $224K | $337K | $-112K | $-37K |
| Jun 2027 | $237K | $308K | $-71K | $205K |
| May 2027 | $314K | $454K | $-140K | $276K |
| Apr 2027 | $273K | $331K | $-59K | $416K |
| Mar 2027 | $293K | $329K | $-36K | $475K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $5K |