| Droits TV | $3.5M |
| Bonus TV de Classement | $422K |
| Jour de match | $2K |
| Sponsoring | $50K |
| Merchandising | $626K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $45K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $205K |
| Entretien installations | $875K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.6M | $3.4M | $1.3M | $14.3M |
| Oct 2027 | $4.6M | $4.0M | $566K | $13.0M |
| Sept 2027 | $6.1M | $3.8M | $2.3M | $12.4M |
| Août 2027 | $5.1M | $3.2M | $1.9M | $10.1M |
| Juil 2027 | $5.1M | $3.0M | $2.1M | $25.9M |
| Juin 2027 | $6.2M | $2.7M | $3.5M | $23.8M |
| Mai 2027 | $5.0M | $3.7M | $1.2M | $20.3M |
| Avr 2027 | $5.0M | $2.9M | $2.1M | $19.0M |
| Mars 2027 | $4.9M | $3.1M | $1.8M | $16.9M |
| Févr 2027 | $7.0M | $3.7M | $3.4M | $15.1M |
| Janv 2027 | $5.2M | $2.8M | $2.4M | $12.9M |
| Déc 2026 | $5.0M | $2.6M | $2.4M | $10.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $318K |
| Westside Builders | $277K |