| Droits TV | $3.2M |
| Bonus TV de Classement | $991K |
| Jour de match | $0 |
| Sponsoring | $47K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $48K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $380K |
| Entretien installations | $937K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.3M | $3.1M | $2.2M | $49.8M |
| Jul 2027 | $12.0M | $3.0M | $9.0M | $49.0M |
| Jun 2027 | $8.7M | $3.0M | $5.7M | $40.2M |
| May 2027 | $5.5M | $3.8M | $1.7M | $34.5M |
| Apr 2027 | $21.2M | $3.2M | $18.0M | $32.8M |
| Mar 2027 | $5.6M | $3.5M | $2.1M | $14.8M |
| Feb 2027 | $6.0M | $3.9M | $2.1M | $12.7M |
| Jan 2027 | $5.3M | $3.6M | $1.7M | $10.6M |
| Dec 2026 | $5.8M | $3.5M | $2.2M | $8.9M |
| Nov 2026 | $5.3M | $3.6M | $1.6M | $6.6M |
| Oct 2026 | $4.7M | $7.3M | $-2.6M | $5.0M |
| Sep 2026 | $7.4M | $2.3M | $5.1M | $7.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $292K |
| Westside Builders | $272K |