| Droits TV | $3.2M |
| Bonus TV de Classement | $914K |
| Jour de match | $0 |
| Sponsoring | $44K |
| Merchandising | $389K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $779K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.6M | $2.4M | $2.2M | $15.6M |
| Jul 2027 | $5.0M | $2.4M | $2.6M | $26.5M |
| Jun 2027 | $6.3M | $2.3M | $4.0M | $24.0M |
| May 2027 | $4.6M | $2.4M | $2.1M | $19.9M |
| Apr 2027 | $4.6M | $2.3M | $2.4M | $17.8M |
| Mar 2027 | $4.4M | $2.3M | $2.1M | $15.4M |
| Feb 2027 | $4.8M | $2.5M | $2.2M | $13.4M |
| Jan 2027 | $4.6M | $2.8M | $1.9M | $11.2M |
| Dec 2026 | $5.0M | $2.5M | $2.6M | $9.3M |
| Nov 2026 | $4.9M | $2.5M | $2.4M | $6.7M |
| Oct 2026 | $5.0M | $4.9M | $142K | $4.3M |
| Sep 2026 | $5.0M | $2.3M | $2.7M | $4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $264K |
| Westside Builders | $261K |