| Droits TV | $3.0M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $74K |
| Sponsoring | $48K |
| Merchandising | $734K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $97K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $29K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $823K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.3M | $3.0M | $2.3M | $37.9M |
| Oct 2027 | $5.1M | $3.4M | $1.7M | $35.6M |
| Sep 2027 | $5.1M | $3.2M | $1.9M | $33.9M |
| Aug 2027 | $4.5M | $2.9M | $1.6M | $31.9M |
| Jul 2027 | $5.9M | $2.4M | $3.5M | $30.8M |
| Jun 2027 | $6.3M | $2.3M | $3.9M | $27.5M |
| May 2027 | $4.4M | $2.5M | $2.0M | $23.5M |
| Apr 2027 | $4.6M | $2.3M | $2.3M | $21.6M |
| Mar 2027 | $4.6M | $2.3M | $2.3M | $19.3M |
| Feb 2027 | $4.6M | $2.4M | $2.2M | $17.0M |
| Jan 2027 | $4.7M | $2.3M | $2.4M | $14.9M |
| Dec 2026 | $4.7M | $2.6M | $2.1M | $12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $253K |
| Westside Builders | $328K |