| Droits TV | $673K |
| Bonus TV de Classement | $0 |
| Jour de match | $13K |
| Sponsoring | $7K |
| Merchandising | $53K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $940K |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $39K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $182K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $747K | $1.2M | $-427K | $-8.5M |
| Oct 2027 | $735K | $2.2M | $-1.5M | $-8.1M |
| Sep 2027 | $761K | $1.4M | $-656K | $-6.6M |
| Aug 2027 | $762K | $1.5M | $-730K | $-5.9M |
| Jul 2027 | $795K | $1.5M | $-706K | $-5.2M |
| Jun 2027 | $831K | $1.5M | $-699K | $-4.5M |
| May 2027 | $863K | $1.7M | $-834K | $-3.8M |
| Apr 2027 | $1.1M | $1.5M | $-343K | $-3.0M |
| Mar 2027 | $1.1M | $1.4M | $-327K | $-2.6M |
| Feb 2027 | $922K | $1.2M | $-247K | $-2.3M |
| Jan 2027 | $1.2M | $1.4M | $-183K | $-2.0M |
| Dec 2026 | $906K | $1.2M | $-264K | $-1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $85K |