| Droits TV | $145K |
| Bonus TV de Classement | $60K |
| Jour de match | $11K |
| Sponsoring | $5K |
| Merchandising | $57K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $227K |
| Salaires staff | $5K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $7K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $131K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $278K | $373K | $-95K | $-1.7M |
| Nov 2028 | $280K | $380K | $-100K | $-1.6M |
| Oct 2028 | $276K | $577K | $-302K | $-1.5M |
| Sep 2028 | $292K | $412K | $-120K | $-1.2M |
| Aug 2028 | $282K | $370K | $-89K | $-1.1M |
| Jul 2028 | $293K | $301K | $-8K | $-990K |
| Jun 2028 | $279K | $293K | $-14K | $-984K |
| May 2028 | $278K | $383K | $-106K | $-973K |
| Apr 2028 | $276K | $293K | $-17K | $-869K |
| Mar 2028 | $274K | $323K | $-50K | $-854K |
| Feb 2028 | $291K | $307K | $-17K | $-807K |
| Jan 2028 | $280K | $324K | $-45K | $-793K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $59K |