| Droits TV | $1.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $53K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $498K |
| Salaires staff | $21K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $236K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.1M | $762K | $331K | $4.6M |
| Aug 2027 | $1.1M | $660K | $428K | $4.2M |
| Jul 2027 | $1.2M | $758K | $489K | $3.8M |
| Jun 2027 | $1.1M | $782K | $307K | $3.3M |
| May 2027 | $1.2M | $1.1M | $104K | $3.0M |
| Apr 2027 | $1.6M | $804K | $777K | $2.9M |
| Mar 2027 | $1.5M | $665K | $822K | $6.1M |
| Feb 2027 | $1.5M | $911K | $572K | $5.3M |
| Jan 2027 | $1.5M | $590K | $891K | $5.0M |
| Dec 2026 | $1.6M | $632K | $986K | $4.1M |
| Nov 2026 | $1.5M | $587K | $867K | $3.1M |
| Oct 2026 | $1.4M | $644K | $790K | $2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $15K |