| Droits TV | $207K |
| Bonus TV de Classement | $64K |
| Jour de match | $0 |
| Sponsoring | $91K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $33K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $40K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $253K |
| Entretien installations | $384K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.4M | $2.3M | $-868K | $2.9M |
| Aug 2027 | $1.4M | $1.3M | $149K | $4.0M |
| Jul 2027 | $1.5M | $1.3M | $274K | $4.2M |
| Jun 2027 | $1.7M | $1.3M | $384K | $3.9M |
| May 2027 | $1.8M | $1.6M | $205K | $3.5M |
| Apr 2027 | $1.7M | $1.4M | $317K | $3.3M |
| Mar 2027 | $1.7M | $1.3M | $316K | $3.0M |
| Feb 2027 | $1.8M | $1.5M | $298K | $2.7M |
| Jan 2027 | $1.7M | $1.6M | $92K | $2.4M |
| Dec 2026 | $1.8M | $1.4M | $362K | $2.3M |
| Nov 2026 | $1.8M | $1.4M | $369K | $1.9M |
| Oct 2026 | $1.8M | $2.9M | $-1.1M | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $573K |
| Westside Builders | $514K |