| Droits TV | $2.9M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $43K |
| Merchandising | $500K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $760K |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $838K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.1M | $1.6M | $3.5M | $-2.3M |
| Jan 2027 | $4.3M | $1.4M | $2.9M | $14.4M |
| Dec 2026 | $4.0M | $1.2M | $2.7M | $11.5M |
| Nov 2026 | $4.0M | $1.2M | $2.7M | $8.8M |
| Oct 2026 | $4.5M | $2.8M | $1.8M | $6.1M |
| Sep 2026 | $4.0M | $1.0M | $3.0M | $4.3M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $239K |
| Westside Builders | $275K |