| Droits TV | $4K |
| Bonus TV de Classement | $0 |
| Jour de match | $12K |
| Sponsoring | $2K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Salaires joueurs | $864K |
| Salaires staff | $20K |
| Amortissement Transferts | $125 |
| Intérêts de la Dette | $61K |
| Indemnités de Prêt (Dépense) | $94K |
| Entretien installations | $133K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $22K | $1.2M | $-1.2M | $-6.5M |
| Nov 2027 | $20K | $1.2M | $-1.1M | $-5.4M |
| Oct 2027 | $24K | $1.4M | $-1.4M | $-4.2M |
| Sep 2027 | $278K | $1.3M | $-1.0M | $-2.8M |
| Aug 2027 | $423K | $855K | $-432K | $-1.8M |
| Jul 2027 | $2.9M | $1.1M | $1.8M | $-1.4M |
| Jun 2027 | $106K | $1.1M | $-957K | $-3.2M |
| May 2027 | $13K | $936K | $-923K | $-2.2M |
| Apr 2027 | $13K | $962K | $-949K | $-1.3M |
| Mar 2027 | $310K | $1.2M | $-883K | $-350K |
| Feb 2027 | $218K | $1.3M | $-1.1M | $533K |
| Jan 2027 | $27K | $1.2M | $-1.2M | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $29K |