| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $40K |
| Sponsoring | $35K |
| Merchandising | $381K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $25K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $28K |
| Entretien installations | $531K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.7M | $2.3M | $358K | $17.5M |
| Oct 2027 | $2.7M | $3.8M | $-1.1M | $17.1M |
| Sept 2027 | $2.8M | $2.4M | $435K | $18.1M |
| Août 2027 | $4.6M | $1.6M | $3.1M | $38.2M |
| Juil 2027 | $12.8M | $1.8M | $11.0M | $36.1M |
| Juin 2027 | $3.7M | $2.0M | $1.8M | $25.1M |
| Mai 2027 | $2.9M | $2.3M | $596K | $23.3M |
| Avr 2027 | $2.9M | $1.9M | $983K | $22.7M |
| Mars 2027 | $2.9M | $2.1M | $779K | $21.7M |
| Févr 2027 | $2.9M | $2.2M | $743K | $21.0M |
| Janv 2027 | $3.1M | $2.1M | $1.0M | $20.2M |
| Déc 2026 | $2.9M | $2.0M | $933K | $19.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $200K |
| Westside Builders | $221K |