| Droits TV | $8K |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Salaires joueurs | $989K |
| Salaires staff | $18K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $154K |
| Entretien installations | $112K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $22K | $1.3M | $-1.3M | $8.2M |
| Feb 2028 | $28K | $1.7M | $-1.7M | $9.7M |
| Jan 2028 | $84K | $1.3M | $-1.2M | $11.6M |
| Dec 2027 | $31K | $1.6M | $-1.5M | $13.2M |
| Nov 2027 | $31K | $1.3M | $-1.2M | $15.1M |
| Oct 2027 | $111K | $1.5M | $-1.4M | $16.9M |
| Sep 2027 | $104K | $1.7M | $-1.6M | $19.0M |
| Aug 2027 | $10K | $1.9M | $-1.9M | $21.3M |
| Jul 2027 | $10K | $863K | $-854K | $24.1M |
| Jun 2027 | $133K | $893K | $-760K | $25.2M |
| May 2027 | $10K | $1.5M | $-1.5M | $26.0M |
| Apr 2027 | $19K | $1.2M | $-1.2M | $27.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $36K |