| Droits TV | $2.1M |
| Bonus TV de Classement | $650K |
| Jour de match | $68K |
| Sponsoring | $29K |
| Merchandising | $736K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $43K |
| Amortissement Transferts | $53K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $794K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.6M | $2.6M | $951K | $16.3M |
| Oct 2027 | $3.6M | $2.5M | $1.1M | $15.3M |
| Sep 2027 | $3.3M | $3.8M | $-419K | $14.2M |
| Aug 2027 | $3.3M | $2.8M | $512K | $14.5M |
| Jul 2027 | $3.3M | $2.4M | $893K | $14.0M |
| Jun 2027 | $3.8M | $2.4M | $1.4M | $13.1M |
| May 2027 | $3.4M | $2.7M | $668K | $11.6M |
| Apr 2027 | $3.5M | $2.4M | $1.1M | $10.9M |
| Mar 2027 | $3.5M | $2.7M | $777K | $9.7M |
| Feb 2027 | $3.6M | $3.3M | $380K | $8.9M |
| Jan 2027 | $3.2M | $2.5M | $660K | $9.6M |
| Dec 2026 | $3.3M | $2.1M | $1.2M | $8.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $171K |
| Westside Builders | $181K |