| Droits TV | $751K |
| Bonus TV de Classement | $468K |
| Jour de match | $7K |
| Sponsoring | $868 |
| Merchandising | $73K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $519K |
| Salaires staff | $14K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $284K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $824K | $476K | $7.7M |
| Oct 2027 | $1.1M | $768K | $369K | $7.2M |
| Sep 2027 | $1.4M | $1.1M | $245K | $6.8M |
| Aug 2027 | $1.3M | $668K | $623K | $6.9M |
| Jul 2027 | $1.3M | $695K | $644K | $6.3M |
| Jun 2027 | $1.3M | $778K | $511K | $5.6M |
| May 2027 | $1.5M | $1.3M | $202K | $5.1M |
| Apr 2027 | $1.3M | $709K | $584K | $4.9M |
| Mar 2027 | $1.3M | $711K | $563K | $4.3M |
| Feb 2027 | $1.3M | $777K | $516K | $3.8M |
| Jan 2027 | $1.3M | $819K | $491K | $3.2M |
| Dec 2026 | $1.3M | $804K | $479K | $2.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $10K |