| Droits TV | $2.4M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $38K |
| Sponsoring | $3K |
| Merchandising | $206K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $455K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $608K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.0M | $1.1M | $2.9M | $16.9M |
| Jan 2027 | $4.1M | $1.1M | $3.0M | $14.0M |
| Dec 2026 | $4.1M | $1.1M | $3.0M | $11.0M |
| Nov 2026 | $4.0M | $1.1M | $2.9M | $8.0M |
| Oct 2026 | $3.6M | $1.8M | $1.8M | $5.0M |
| Sep 2026 | $3.6M | $872K | $2.7M | $3.2M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $39K |