| Droits TV | $676K |
| Bonus TV de Classement | $0 |
| Jour de match | $2K |
| Sponsoring | $777 |
| Merchandising | $18K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $437K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $146K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $716K | $598K | $118K | $4.1M |
| Dec 2027 | $830K | $613K | $217K | $3.9M |
| Nov 2027 | $797K | $624K | $173K | $3.7M |
| Oct 2027 | $1.0M | $664K | $343K | $3.5M |
| Sep 2027 | $804K | $1.1M | $-310K | $3.2M |
| Aug 2027 | $815K | $515K | $300K | $3.5M |
| Jul 2027 | $824K | $495K | $328K | $3.2M |
| Jun 2027 | $839K | $496K | $343K | $2.9M |
| May 2027 | $882K | $541K | $341K | $2.5M |
| Apr 2027 | $840K | $502K | $338K | $2.2M |
| Mar 2027 | $837K | $502K | $336K | $1.9M |
| Feb 2027 | $909K | $586K | $322K | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $9K |