| Droits TV | $1.6M |
| Bonus TV de Classement | $438K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $126K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $91K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $28K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $424K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $2.2M | $1.5M | $766K | $8.7M |
| Nov 2027 | $1.9M | $1.1M | $748K | $7.9M |
| Oct 2027 | $1.8M | $1.6M | $192K | $7.2M |
| Sep 2027 | $1.8M | $1.6M | $177K | $7.0M |
| Aug 2027 | $1.9M | $1.3M | $541K | $6.8M |
| Jul 2027 | $1.8M | $1.3M | $521K | $6.3M |
| Jun 2027 | $1.7M | $1.5M | $272K | $6.0M |
| May 2027 | $1.9M | $1.6M | $207K | $5.7M |
| Apr 2027 | $1.8M | $1.4M | $445K | $5.5M |
| Mar 2027 | $1.9M | $1.1M | $765K | $5.1M |
| Feb 2027 | $1.9M | $1.1M | $838K | $4.3M |
| Jan 2027 | $1.9M | $1.0M | $866K | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |