| Droits TV | $476K |
| Bonus TV de Classement | $36K |
| Jour de match | $9K |
| Sponsoring | $656 |
| Merchandising | $22K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $771K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $20K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $161K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $544K | $968K | $-424K | $-4.9M |
| Jun 2028 | $563K | $636K | $-73K | $-4.5M |
| May 2028 | $514K | $662K | $-148K | $-4.4M |
| Apr 2028 | $524K | $599K | $-76K | $-4.3M |
| Mar 2028 | $570K | $749K | $-178K | $-4.2M |
| Feb 2028 | $508K | $806K | $-298K | $-4.0M |
| Jan 2028 | $516K | $524K | $-8K | $-3.7M |
| Dec 2027 | $538K | $509K | $29K | $-3.7M |
| Nov 2027 | $524K | $501K | $23K | $-3.7M |
| Oct 2027 | $517K | $942K | $-424K | $-3.7M |
| Sep 2027 | $621K | $1.4M | $-778K | $-3.3M |
| Aug 2027 | $523K | $917K | $-394K | $-2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $8K |