| Droits TV | $1.5M |
| Bonus TV de Classement | $142K |
| Jour de match | $2K |
| Sponsoring | $24K |
| Merchandising | $149K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $22K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $395K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.8M | $1.6M | $193K | $1.1M |
| Oct 2027 | $1.7M | $1.5M | $218K | $955K |
| Sep 2027 | $1.6M | $3.0M | $-1.4M | $737K |
| Aug 2027 | $1.7M | $1.2M | $457K | $2.1M |
| Jul 2027 | $1.6M | $1.2M | $438K | $1.7M |
| Jun 2027 | $1.9M | $1.5M | $457K | $1.2M |
| May 2027 | $1.6M | $1.5M | $93K | $755K |
| Apr 2027 | $1.7M | $1.2M | $444K | $662K |
| Mar 2027 | $1.7M | $1.5M | $170K | $218K |
| Feb 2027 | $1.7M | $1.7M | $31K | $48K |
| Jan 2027 | $1.8M | $1.6M | $175K | $17K |
| Dec 2026 | $1.7M | $1.6M | $133K | $-158K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $152K |