| Droits TV | $3.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $55K |
| Merchandising | $781K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $52K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $6.2M | $3.4M | $2.7M | $4.4M |
| Avr 2027 | $4.8M | $2.3M | $2.5M | $23.2M |
| Mars 2027 | $4.7M | $1.9M | $2.9M | $20.7M |
| Févr 2027 | $4.8M | $2.1M | $2.6M | $21.0M |
| Janv 2027 | $4.9M | $2.1M | $2.8M | $18.4M |
| Déc 2026 | $5.9M | $1.6M | $4.2M | $15.5M |
| Nov 2026 | $5.1M | $1.9M | $3.2M | $12.3M |
| Oct 2026 | $5.1M | $1.9M | $3.2M | $9.1M |
| Sept 2026 | $5.4M | $1.4M | $4.0M | $5.9M |
| Août 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $342K |
| Westside Builders | $314K |