| Droits TV | $130K |
| Bonus TV de Classement | $28K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $48K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $261K |
| Salaires staff | $9K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $8K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $120K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $216K | $400K | $-184K | $-1.9M |
| Jul 2027 | $659K | $374K | $285K | $-1.7M |
| Jun 2027 | $214K | $377K | $-163K | $-1.9M |
| May 2027 | $212K | $443K | $-231K | $-1.8M |
| Apr 2027 | $215K | $409K | $-194K | $-1.5M |
| Mar 2027 | $219K | $370K | $-151K | $-1.3M |
| Feb 2027 | $218K | $370K | $-152K | $-1.2M |
| Jan 2027 | $228K | $407K | $-179K | $-1.0M |
| Dec 2026 | $231K | $402K | $-171K | $-845K |
| Nov 2026 | $260K | $479K | $-219K | $-674K |
| Oct 2026 | $263K | $1.1M | $-835K | $-455K |
| Sep 2026 | $279K | $400K | $-120K | $380K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $61K |