| Droits TV | $444K |
| Bonus TV de Classement | $16K |
| Jour de match | $6K |
| Sponsoring | $661 |
| Merchandising | $41K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $13K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $693K |
| Salaires staff | $16K |
| Amortissement Transferts | $812 |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $120 |
| Entretien installations | $200K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $521K | $939K | $-419K | $-6.8M |
| Jul 2028 | $552K | $979K | $-427K | $-6.3M |
| Jun 2028 | $598K | $878K | $-280K | $-5.9M |
| May 2028 | $548K | $1.1M | $-560K | $-5.6M |
| Apr 2028 | $563K | $846K | $-284K | $-5.1M |
| Mar 2028 | $686K | $819K | $-132K | $-4.8M |
| Feb 2028 | $670K | $689K | $-20K | $-4.7M |
| Jan 2028 | $642K | $586K | $56K | $-4.6M |
| Dec 2027 | $687K | $850K | $-163K | $-4.7M |
| Nov 2027 | $655K | $730K | $-75K | $-4.5M |
| Oct 2027 | $676K | $914K | $-238K | $-4.5M |
| Sep 2027 | $684K | $2.1M | $-1.4M | $-4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $8K |