| Droits TV | $2.2M |
| Bonus TV de Classement | $277K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $243K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $985K |
| Salaires staff | $41K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $460K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $2.8M | $1.5M | $1.3M | $15.2M |
| Sep 2027 | $2.8M | $1.4M | $1.4M | $17.9M |
| Aug 2027 | $2.5M | $1.2M | $1.3M | $16.9M |
| Jul 2027 | $3.3M | $1.3M | $2.1M | $15.7M |
| Jun 2027 | $2.5M | $1.3M | $1.3M | $13.7M |
| May 2027 | $2.6M | $1.8M | $840K | $12.4M |
| Apr 2027 | $2.7M | $1.5M | $1.2M | $11.6M |
| Mar 2027 | $2.8M | $1.5M | $1.3M | $10.4M |
| Feb 2027 | $2.8M | $1.5M | $1.3M | $9.1M |
| Jan 2027 | $2.8M | $1.5M | $1.3M | $7.8M |
| Dec 2026 | $2.9M | $1.5M | $1.5M | $6.5M |
| Nov 2026 | $2.9M | $1.5M | $1.4M | $5.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $233K |
| Westside Builders | $191K |