| Droits TV | $959K |
| Bonus TV de Classement | $511K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $40K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $198K |
| Salaires staff | $15K |
| Amortissement Transferts | $790 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $339K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $553K | $958K | $13.9M |
| Oct 2027 | $1.5M | $549K | $946K | $12.9M |
| Sep 2027 | $1.5M | $556K | $978K | $12.0M |
| Aug 2027 | $1.5M | $536K | $974K | $11.0M |
| Jul 2027 | $1.5M | $536K | $981K | $10.0M |
| Jun 2027 | $1.5M | $536K | $970K | $9.1M |
| May 2027 | $1.7M | $566K | $1.1M | $8.1M |
| Apr 2027 | $1.5M | $542K | $943K | $7.0M |
| Mar 2027 | $1.5M | $586K | $921K | $6.0M |
| Feb 2027 | $1.5M | $569K | $918K | $5.1M |
| Jan 2027 | $1.4M | $565K | $856K | $4.2M |
| Dec 2026 | $1.6M | $597K | $1.0M | $3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $15K |