| Droits TV | $1.3M |
| Bonus TV de Classement | $628K |
| Jour de match | $7K |
| Sponsoring | $20K |
| Merchandising | $145K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $834K |
| Salaires staff | $32K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $415K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $2.1M | $1.3M | $805K | $9.5M |
| Juin 2027 | $1.9M | $1.2M | $646K | $8.7M |
| Mai 2027 | $2.2M | $1.4M | $823K | $8.0M |
| Avr 2027 | $1.5M | $1.1M | $354K | $7.2M |
| Mars 2027 | $1.7M | $951K | $759K | $6.9M |
| Févr 2027 | $1.7M | $1.1M | $667K | $6.1M |
| Janv 2027 | $1.7M | $928K | $804K | $5.4M |
| Déc 2026 | $1.9M | $936K | $1.0M | $4.6M |
| Nov 2026 | $1.8M | $1.1M | $719K | $3.6M |
| Oct 2026 | $1.7M | $1.5M | $250K | $2.9M |
| Sept 2026 | $2.0M | $860K | $1.2M | $2.7M |
| Août 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $113K |
| Westside Builders | $124K |