| Droits TV | $226K |
| Bonus TV de Classement | $97K |
| Jour de match | $0 |
| Sponsoring | $88K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $350K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $60K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $814K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $4.3M | $3.5M | $854K | $16.8M |
| Juil 2027 | $4.1M | $3.2M | $904K | $17.4M |
| Juin 2027 | $5.2M | $3.9M | $1.4M | $16.5M |
| Mai 2027 | $4.6M | $3.6M | $989K | $15.1M |
| Avr 2027 | $5.1M | $4.0M | $1.2M | $14.2M |
| Mars 2027 | $5.4M | $3.8M | $1.6M | $13.0M |
| Févr 2027 | $5.7M | $3.8M | $1.9M | $11.3M |
| Janv 2027 | $4.6M | $3.4M | $1.3M | $9.4M |
| Déc 2026 | $4.4M | $2.9M | $1.5M | $8.2M |
| Nov 2026 | $4.6M | $3.1M | $1.5M | $6.7M |
| Oct 2026 | $4.4M | $3.3M | $1.1M | $5.2M |
| Sept 2026 | $5.3M | $1.8M | $3.5M | $4.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $528K |
| Westside Builders | $527K |