| Droits TV | $8K |
| Bonus TV de Classement | $0 |
| Jour de match | $2K |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Salaires joueurs | $2.6M |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $245K |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $52K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $16K | $2.9M | $-2.9M | $-25.6M |
| Nov 2027 | $19K | $3.9M | $-3.9M | $-22.7M |
| Oct 2027 | $197K | $2.7M | $-2.5M | $-18.8M |
| Sep 2027 | $15K | $3.4M | $-3.4M | $-16.4M |
| Aug 2027 | $1.4M | $1.6M | $-152K | $-12.9M |
| Jul 2027 | $7.4M | $2.1M | $5.3M | $-12.8M |
| Jun 2027 | $119K | $1.9M | $-1.8M | $-18.0M |
| May 2027 | $9K | $2.0M | $-2.0M | $-16.3M |
| Apr 2027 | $19K | $3.0M | $-3.0M | $-14.3M |
| Mar 2027 | $822K | $2.6M | $-1.8M | $-11.3M |
| Feb 2027 | $1.1M | $2.6M | $-1.6M | $-9.4M |
| Jan 2027 | $9K | $2.4M | $-2.4M | $-7.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $34K |