| Droits TV | $991K |
| Bonus TV de Classement | $431K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $71K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $551K |
| Salaires staff | $22K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $325K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.5M | $923K | $571K | $3.6M |
| Jul 2027 | $1.6M | $1.0M | $575K | $3.0M |
| Jun 2027 | $1.5M | $1.3M | $192K | $2.8M |
| May 2027 | $1.6M | $1.7M | $-131K | $2.6M |
| Apr 2027 | $1.5M | $1.3M | $276K | $2.7M |
| Mar 2027 | $1.6M | $1.3M | $327K | $2.4M |
| Feb 2027 | $1.5M | $1.4M | $131K | $2.1M |
| Jan 2027 | $1.7M | $1.2M | $509K | $2.8M |
| Dec 2026 | $1.7M | $1.3M | $427K | $2.3M |
| Nov 2026 | $1.4M | $1.2M | $165K | $1.8M |
| Oct 2026 | $1.4M | $1.3M | $107K | $1.7M |
| Sep 2026 | $1.7M | $522K | $1.2M | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $13K |