| Droits TV | $144K |
| Bonus TV de Classement | $20K |
| Jour de match | $10K |
| Sponsoring | $4K |
| Merchandising | $27K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $101K |
| Salaires staff | $11K |
| Amortissement Transferts | $229 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $114K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $206K | $228K | $-22K | $-501K |
| Nov 2028 | $218K | $232K | $-13K | $-479K |
| Oct 2028 | $219K | $232K | $-13K | $-466K |
| Sep 2028 | $212K | $230K | $-18K | $-454K |
| Aug 2028 | $188K | $306K | $-118K | $-436K |
| Jul 2028 | $188K | $282K | $-95K | $-317K |
| Jun 2028 | $186K | $213K | $-27K | $-223K |
| May 2028 | $185K | $242K | $-56K | $-196K |
| Apr 2028 | $189K | $223K | $-34K | $-140K |
| Mar 2028 | $188K | $247K | $-59K | $-106K |
| Feb 2028 | $198K | $267K | $-70K | $-48K |
| Jan 2028 | $192K | $250K | $-59K | $22K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $53K |