| Droits TV | $227K |
| Bonus TV de Classement | $49K |
| Jour de match | $1K |
| Sponsoring | $89K |
| Merchandising | $928K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $923K |
| Salaires staff | $26K |
| Amortissement Transferts | $42K |
| Intérêts de la Dette | $9K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $295K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $1.3M | $10K | $-2.2M |
| Oct 2027 | $1.3M | $1.5M | $-203K | $-2.2M |
| Sep 2027 | $1.3M | $1.5M | $-201K | $-2.1M |
| Aug 2027 | $1.3M | $921K | $369K | $4.3M |
| Jul 2027 | $2.1M | $1.0M | $1.1M | $4.1M |
| Jun 2027 | $1.4M | $984K | $385K | $3.0M |
| May 2027 | $1.4M | $1.0M | $353K | $2.7M |
| Apr 2027 | $1.4M | $1.1M | $353K | $2.3M |
| Mar 2027 | $1.4M | $1.1M | $361K | $1.9M |
| Feb 2027 | $1.5M | $1.1M | $387K | $1.6M |
| Jan 2027 | $1.5M | $1.2M | $349K | $1.2M |
| Dec 2026 | $1.5M | $1.1M | $424K | $845K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $637K |
| Westside Builders | $429K |