| Droits TV | $2.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $78K |
| Sponsoring | $3K |
| Merchandising | $167K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $600 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $968K |
| Salaires staff | $18K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $489K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $1.5M | $1.3M | $12.2M |
| Oct 2027 | $3.2M | $1.5M | $1.7M | $10.9M |
| Sep 2027 | $3.0M | $1.2M | $1.8M | $21.4M |
| Aug 2027 | $3.0M | $1.1M | $1.9M | $19.6M |
| Jul 2027 | $3.2M | $1.1M | $2.1M | $17.7M |
| Jun 2027 | $3.0M | $1.1M | $1.9M | $15.7M |
| May 2027 | $3.2M | $2.5M | $622K | $13.8M |
| Apr 2027 | $3.2M | $1.4M | $1.8M | $13.1M |
| Mar 2027 | $3.0M | $1.6M | $1.5M | $11.4M |
| Feb 2027 | $3.2M | $1.7M | $1.5M | $9.9M |
| Jan 2027 | $3.1M | $1.5M | $1.6M | $8.5M |
| Dec 2026 | $3.2M | $1.6M | $1.6M | $7.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $32K |