| Droits TV | $2.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $3K |
| Merchandising | $166K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $341K |
| Salaires staff | $18K |
| Amortissement Transferts | $833 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $483K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $2.8M | $843K | $2.0M | $15.4M |
| Mar 2027 | $2.8M | $920K | $1.9M | $13.4M |
| Feb 2027 | $2.8M | $956K | $1.9M | $11.4M |
| Jan 2027 | $2.8M | $988K | $1.9M | $9.6M |
| Dec 2026 | $2.8M | $926K | $1.8M | $7.7M |
| Nov 2026 | $2.8M | $974K | $1.8M | $5.9M |
| Oct 2026 | $3.1M | $1.9M | $1.3M | $4.1M |
| Sep 2026 | $3.1M | $767K | $2.3M | $2.8M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $35K |