| Droits TV | $465K |
| Bonus TV de Classement | $191K |
| Jour de match | $11K |
| Sponsoring | $672 |
| Merchandising | $29K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $609K |
| Salaires staff | $10K |
| Amortissement Transferts | $853 |
| Intérêts de la Dette | $24K |
| Indemnités de Prêt (Dépense) | $12K |
| Entretien installations | $186K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $697K | $843K | $-146K | $-5.6M |
| Jul 2028 | $650K | $1.0M | $-361K | $-5.5M |
| Jun 2028 | $727K | $669K | $59K | $-5.1M |
| May 2028 | $623K | $805K | $-182K | $-5.2M |
| Apr 2028 | $648K | $656K | $-8K | $-5.0M |
| Mar 2028 | $572K | $624K | $-51K | $-5.0M |
| Feb 2028 | $632K | $1.2M | $-604K | $-4.9M |
| Jan 2028 | $501K | $603K | $-102K | $-4.3M |
| Dec 2027 | $518K | $734K | $-215K | $-4.2M |
| Nov 2027 | $509K | $666K | $-157K | $-4.0M |
| Oct 2027 | $507K | $785K | $-278K | $-3.9M |
| Sep 2027 | $522K | $1.5M | $-967K | $-3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $8K |