| Droits TV | $225K |
| Bonus TV de Classement | $23K |
| Jour de match | $3K |
| Sponsoring | $48K |
| Merchandising | $613K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $21K |
| Amortissement Transferts | $666 |
| Intérêts de la Dette | $22K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $224K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $912K | $1.4M | $-483K | $-5.1M |
| Feb 2029 | $916K | $1.8M | $-866K | $-4.6M |
| Jan 2029 | $936K | $1.5M | $-562K | $-3.8M |
| Dec 2028 | $959K | $1.6M | $-613K | $-3.2M |
| Nov 2028 | $926K | $1.4M | $-441K | $-2.6M |
| Oct 2028 | $986K | $1.5M | $-528K | $-2.2M |
| Sep 2028 | $946K | $1.4M | $-499K | $-1.6M |
| Aug 2028 | $1.2M | $1.2M | $41K | $-1.1M |
| Jul 2028 | $1.4M | $1.5M | $-69K | $-1.2M |
| Jun 2028 | $1.1M | $1.3M | $-176K | $-1.1M |
| May 2028 | $1.1M | $2.0M | $-868K | $-923K |
| Apr 2028 | $1.1M | $1.3M | $-193K | $-55K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $574K |