| Droits TV | $2.5M |
| Bonus TV de Classement | $448K |
| Jour de match | $38K |
| Sponsoring | $40K |
| Merchandising | $262K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $27K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $571K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.3M | $2.5M | $762K | $24.1M |
| Oct 2027 | $3.4M | $2.8M | $648K | $23.3M |
| Sep 2027 | $4.1M | $2.1M | $2.0M | $22.6M |
| Aug 2027 | $4.1M | $1.7M | $2.3M | $22.8M |
| Jul 2027 | $4.1M | $1.6M | $2.5M | $20.4M |
| Jun 2027 | $6.9M | $1.7M | $5.2M | $18.2M |
| May 2027 | $4.1M | $3.3M | $787K | $13.0M |
| Apr 2027 | $4.3M | $2.3M | $2.0M | $12.2M |
| Mar 2027 | $4.2M | $2.5M | $1.7M | $10.2M |
| Feb 2027 | $4.0M | $3.2M | $762K | $8.6M |
| Jan 2027 | $4.1M | $2.5M | $1.6M | $7.8M |
| Dec 2026 | $3.9M | $2.7M | $1.2M | $6.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $243K |
| Westside Builders | $241K |