| Droits TV | $5.8M |
| Bonus TV de Classement | $797K |
| Jour de match | $0 |
| Sponsoring | $88K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $280K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $46K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.1M | $3.6M | $5.5M | $70.0M |
| Jul 2027 | $8.8M | $4.0M | $4.8M | $64.8M |
| Jun 2027 | $14.1M | $3.7M | $10.4M | $60.2M |
| May 2027 | $8.9M | $4.7M | $4.2M | $49.8M |
| Apr 2027 | $8.9M | $4.3M | $4.6M | $45.5M |
| Mar 2027 | $8.7M | $4.2M | $4.6M | $41.0M |
| Feb 2027 | $10.5M | $3.9M | $6.6M | $36.4M |
| Jan 2027 | $9.5M | $3.8M | $5.7M | $29.8M |
| Dec 2026 | $9.3M | $3.8M | $5.5M | $24.2M |
| Nov 2026 | $9.0M | $3.8M | $5.2M | $18.6M |
| Oct 2026 | $8.9M | $6.0M | $2.9M | $13.4M |
| Sep 2026 | $11.0M | $2.7M | $8.4M | $10.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $522K |
| Westside Builders | $529K |