| Droits TV | $2.8M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $395K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $372K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $820K |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $615K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $4.6M | $1.5M | $3.2M | $13.0M |
| Dec 2026 | $3.5M | $1.5M | $2.0M | $9.9M |
| Nov 2026 | $3.6M | $1.5M | $2.1M | $7.8M |
| Oct 2026 | $3.7M | $1.5M | $2.2M | $5.7M |
| Sep 2026 | $3.6M | $800K | $2.8M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $193K |
| Hometown Print | $185K |