| Droits TV | $232K |
| Bonus TV de Classement | $112K |
| Jour de match | $553K |
| Sponsoring | $92K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $46K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $573K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $2.6M | $2.4M | $165K | $9.8M |
| Mars 2028 | $2.6M | $2.3M | $387K | $9.6M |
| Févr 2028 | $2.5M | $2.4M | $147K | $9.2M |
| Janv 2028 | $2.4M | $2.2M | $154K | $9.1M |
| Déc 2027 | $2.8M | $2.3M | $558K | $8.9M |
| Nov 2027 | $2.4M | $2.2M | $172K | $8.4M |
| Oct 2027 | $2.4M | $4.3M | $-1.9M | $8.2M |
| Sept 2027 | $2.1M | $2.4M | $-344K | $10.1M |
| Août 2027 | $2.2M | $1.9M | $258K | $10.4M |
| Juil 2027 | $2.5M | $2.0M | $597K | $10.2M |
| Juin 2027 | $2.6M | $2.1M | $456K | $9.6M |
| Mai 2027 | $2.6M | $3.1M | $-434K | $9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $544K |
| Westside Builders | $558K |