| Droits TV | $360 |
| Bonus TV de Classement | $0 |
| Jour de match | $1K |
| Sponsoring | $5K |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $241K |
| Salaires staff | $7K |
| Amortissement Transferts | $125 |
| Intérêts de la Dette | $118K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $6K | $442K | $-435K | $-8.1M |
| Nov 2028 | $8K | $420K | $-412K | $-7.6M |
| Oct 2028 | $10K | $421K | $-412K | $-7.2M |
| Sep 2028 | $43K | $548K | $-505K | $-6.8M |
| Aug 2028 | $5K | $387K | $-382K | $-6.3M |
| Jul 2028 | $19K | $353K | $-333K | $-5.9M |
| Jun 2028 | $5K | $341K | $-335K | $-5.6M |
| May 2028 | $5K | $336K | $-330K | $-5.2M |
| Apr 2028 | $5K | $348K | $-342K | $-4.9M |
| Mar 2028 | $7K | $346K | $-339K | $-4.6M |
| Feb 2028 | $32K | $378K | $-347K | $-4.2M |
| Jan 2028 | $50K | $350K | $-300K | $-3.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $55K |