| Droits TV | $2.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $77K |
| Sponsoring | $4K |
| Merchandising | $208K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $718K |
| Salaires staff | $21K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $607K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.0M | $1.3M | $2.6M | $16.0M |
| Jan 2027 | $4.0M | $1.4M | $2.6M | $13.3M |
| Dec 2026 | $4.1M | $1.3M | $2.8M | $10.7M |
| Nov 2026 | $4.0M | $1.4M | $2.7M | $7.9M |
| Oct 2026 | $3.3M | $1.2M | $2.0M | $5.2M |
| Sep 2026 | $3.3M | $679K | $2.6M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $43K |