| Droits TV | $742K |
| Bonus TV de Classement | $213K |
| Jour de match | $4K |
| Sponsoring | $774 |
| Merchandising | $50K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $813K |
| Salaires staff | $11K |
| Amortissement Transferts | $562 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $239K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.0M | $1.1M | $-54K | $2.5M |
| Oct 2027 | $1.1M | $1.1M | $-32K | $2.5M |
| Sep 2027 | $1.2M | $1000K | $155K | $2.6M |
| Aug 2027 | $1.2M | $803K | $396K | $2.4M |
| Jul 2027 | $1.2M | $819K | $363K | $2.0M |
| Jun 2027 | $1.2M | $926K | $245K | $1.7M |
| May 2027 | $1.3M | $1.4M | $-79K | $1.4M |
| Apr 2027 | $1.2M | $833K | $338K | $1.5M |
| Mar 2027 | $1.2M | $805K | $350K | $1.2M |
| Feb 2027 | $1.1M | $1.0M | $66K | $809K |
| Jan 2027 | $1.0M | $1.0M | $-33K | $743K |
| Dec 2026 | $1.0M | $955K | $62K | $776K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $9K |