| Droits TV | $1.0M |
| Bonus TV de Classement | $69K |
| Jour de match | $7K |
| Sponsoring | $15K |
| Merchandising | $204K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $708K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $298K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.3M | $1.0M | $279K | $4.0M |
| Jan 2027 | $1.4M | $933K | $436K | $3.7M |
| Dec 2026 | $1.4M | $923K | $454K | $3.3M |
| Nov 2026 | $1.4M | $919K | $448K | $2.8M |
| Oct 2026 | $1.3M | $911K | $367K | $2.4M |
| Sep 2026 | $1.4M | $428K | $973K | $2.0M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $82K |
| Westside Builders | $98K |