| Droits TV | $704K |
| Bonus TV de Classement | $220K |
| Jour de match | $144K |
| Sponsoring | $11K |
| Merchandising | $291K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $990K |
| Salaires staff | $33K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $20K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $444K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $1.5M | $-119K | $-4.5M |
| Oct 2027 | $1.6M | $2.0M | $-428K | $-4.4M |
| Sep 2027 | $1.7M | $3.1M | $-1.5M | $-4.0M |
| Aug 2027 | $1.6M | $2.1M | $-481K | $-2.5M |
| Jul 2027 | $2.1M | $2.0M | $81K | $-2.0M |
| Jun 2027 | $1.8M | $2.2M | $-360K | $-2.1M |
| May 2027 | $2.0M | $3.2M | $-1.2M | $-1.8M |
| Apr 2027 | $1.7M | $2.1M | $-310K | $-556K |
| Mar 2027 | $1.4M | $2.3M | $-837K | $-248K |
| Feb 2027 | $1.3M | $1.5M | $-244K | $588K |
| Jan 2027 | $1.2M | $1.5M | $-323K | $927K |
| Dec 2026 | $1.1M | $1.5M | $-388K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $62K |
| Westside Builders | $67K |