| Droits TV | $700K |
| Bonus TV de Classement | $215K |
| Jour de match | $11K |
| Sponsoring | $8K |
| Merchandising | $65K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $215K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $999K | $1.6M | $-606K | $-4.0M |
| Aug 2027 | $1.1M | $1.6M | $-510K | $-3.4M |
| Jul 2027 | $1.2M | $1.8M | $-601K | $-2.8M |
| Jun 2027 | $950K | $1.6M | $-688K | $-2.2M |
| May 2027 | $1.0M | $2.0M | $-1.0M | $-1.6M |
| Apr 2027 | $848K | $1.5M | $-665K | $-541K |
| Mar 2027 | $1.3M | $1.6M | $-338K | $123K |
| Feb 2027 | $1.2M | $1.5M | $-234K | $461K |
| Jan 2027 | $2.1M | $1.4M | $732K | $695K |
| Dec 2026 | $1.1M | $1.4M | $-205K | $-37K |
| Nov 2026 | $1.1M | $1.4M | $-206K | $168K |
| Oct 2026 | $1.1M | $2.8M | $-1.7M | $374K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $91K |