| Droits TV | $1.2M |
| Bonus TV de Classement | $260K |
| Jour de match | $0 |
| Sponsoring | $18K |
| Merchandising | $213K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $660K |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $410K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $1.7M | $1.1M | $557K | $3.4M |
| Dec 2026 | $1.8M | $1.2M | $665K | $2.9M |
| Nov 2026 | $1.7M | $1.2M | $514K | $2.2M |
| Oct 2026 | $1.7M | $2.0M | $-346K | $1.7M |
| Sep 2026 | $1.7M | $915K | $789K | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $115K |
| Local Dairy Co. | $97K |