| Droits TV | $87K |
| Bonus TV de Classement | $31K |
| Jour de match | $123K |
| Sponsoring | $108K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $149K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $40K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $480K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $2.1M | $2.0M | $109K | $5.7M |
| Juil 2027 | $2.1M | $1.9M | $173K | $5.6M |
| Juin 2027 | $1.9M | $2.0M | $-25K | $5.4M |
| Mai 2027 | $1.9M | $2.5M | $-651K | $5.4M |
| Avr 2027 | $1.9M | $1.3M | $584K | $6.1M |
| Mars 2027 | $1.9M | $1.4M | $512K | $5.5M |
| Févr 2027 | $1.9M | $1.2M | $757K | $5.0M |
| Janv 2027 | $2.1M | $1.1M | $1.1M | $4.2M |
| Déc 2026 | $2.1M | $1.4M | $711K | $3.3M |
| Nov 2026 | $2.0M | $1.4M | $616K | $2.6M |
| Oct 2026 | $2.1M | $1.3M | $798K | $2.0M |
| Sept 2026 | $1.9M | $1.0M | $872K | $1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $650K |
| Westside Builders | $647K |