| Droits TV | $2.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $408K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $743K |
| Salaires staff | $42K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $551K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $2.5M | $1.4M | $1.1M | $6.5M |
| Feb 2027 | $2.5M | $1.3M | $1.2M | $5.3M |
| Jan 2027 | $2.5M | $1.4M | $1.1M | $5.7M |
| Dec 2026 | $2.6M | $1.4M | $1.2M | $4.5M |
| Nov 2026 | $2.6M | $1.4M | $1.2M | $3.4M |
| Oct 2026 | $2.6M | $2.8M | $-139K | $2.2M |
| Sep 2026 | $2.8M | $1.2M | $1.6M | $2.3M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $202K |
| Westside Builders | $182K |