| Droits TV | $996K |
| Bonus TV de Classement | $0 |
| Jour de match | $33K |
| Sponsoring | $1K |
| Merchandising | $66K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $850K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $275K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.2M | $1.1M | $48K | $-431K |
| Jul 2027 | $1.3M | $1.3M | $14K | $-479K |
| Jun 2027 | $1.2M | $1.2M | $-37K | $-493K |
| May 2027 | $1.1M | $1.5M | $-445K | $-456K |
| Apr 2027 | $1.2M | $1.2M | $26K | $-12K |
| Mar 2027 | $1.2M | $919K | $295K | $-37K |
| Feb 2027 | $1.2M | $939K | $262K | $-332K |
| Jan 2027 | $1.2M | $977K | $217K | $-594K |
| Dec 2026 | $1.3M | $943K | $354K | $-811K |
| Nov 2026 | $1.2M | $949K | $286K | $-1.2M |
| Oct 2026 | $1.2M | $3.2M | $-2.0M | $-1.5M |
| Sep 2026 | $1.1M | $1.0M | $88K | $596K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |