| Droits TV | $1.3M |
| Bonus TV de Classement | $436K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $104K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $703K |
| Salaires staff | $24K |
| Amortissement Transferts | $895 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $350K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $1.8M | $1.1M | $767K | $6.0M |
| Mar 2027 | $1.7M | $832K | $829K | $5.2M |
| Feb 2027 | $1.7M | $842K | $825K | $4.4M |
| Jan 2027 | $1.7M | $788K | $890K | $3.6M |
| Dec 2026 | $1.9M | $837K | $1.1M | $2.7M |
| Nov 2026 | $1.8M | $893K | $908K | $1.6M |
| Oct 2026 | $2.2M | $2.9M | $-630K | $717K |
| Sep 2026 | $1.8M | $938K | $839K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $22K |