| Droits TV | $1.2M |
| Bonus TV de Classement | $419K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $117K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $61K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $514K |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $304K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.8M | $853K | $922K | $7.1M |
| Jan 2027 | $1.7M | $675K | $1.0M | $6.3M |
| Dec 2026 | $1.9M | $652K | $1.2M | $5.3M |
| Nov 2026 | $1.7M | $646K | $1.0M | $4.0M |
| Oct 2026 | $1.7M | $648K | $1.0M | $3.0M |
| Sep 2026 | $1.7M | $382K | $1.4M | $2.0M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $15K |