| Droits TV | $1.0M |
| Bonus TV de Classement | $217K |
| Jour de match | $4K |
| Sponsoring | $1K |
| Merchandising | $83K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $693K |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $363K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $1.1M | $247K | $1.0M |
| Oct 2027 | $1.4M | $1.9M | $-512K | $769K |
| Sept 2027 | $1.4M | $1.6M | $-256K | $1.3M |
| Août 2027 | $1.4M | $1.2M | $229K | $1.5M |
| Juil 2027 | $1.4M | $1.3M | $28K | $1.3M |
| Juin 2027 | $1.4M | $1.4M | $59K | $1.3M |
| Mai 2027 | $1.3M | $1.7M | $-375K | $1.2M |
| Avr 2027 | $1.2M | $1.2M | $-40K | $1.6M |
| Mars 2027 | $1.2M | $1.2M | $-16K | $1.6M |
| Févr 2027 | $1.2M | $982K | $217K | $1.7M |
| Janv 2027 | $1.2M | $1.0M | $151K | $1.4M |
| Déc 2026 | $1.3M | $894K | $401K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |