| Droits TV | $456K |
| Bonus TV de Classement | $101K |
| Jour de match | $55K |
| Sponsoring | $643 |
| Merchandising | $45K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $21K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $232K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $662K | $1.5M | $-795K | $-3.0M |
| Aug 2027 | $637K | $919K | $-281K | $-2.2M |
| Jul 2027 | $708K | $897K | $-189K | $-2.0M |
| Jun 2027 | $714K | $981K | $-267K | $-1.8M |
| May 2027 | $611K | $1.5M | $-874K | $-1.5M |
| Apr 2027 | $575K | $890K | $-314K | $-633K |
| Mar 2027 | $633K | $885K | $-252K | $-319K |
| Feb 2027 | $619K | $643K | $-24K | $-68K |
| Jan 2027 | $630K | $672K | $-41K | $12K |
| Dec 2026 | $667K | $661K | $6K | $53K |
| Nov 2026 | $679K | $667K | $12K | $47K |
| Oct 2026 | $776K | $1.5M | $-739K | $35K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $8K |