| Droits TV | $149K |
| Bonus TV de Classement | $73K |
| 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 | $266K |
| Salaires staff | $10K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $131K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $282K | $422K | $-141K | $-2.8M |
| Jul 2028 | $290K | $344K | $-54K | $-2.6M |
| Jun 2028 | $278K | $344K | $-66K | $-2.6M |
| May 2028 | $277K | $448K | $-170K | $-2.5M |
| 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 |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $58K |