| Droits TV | $225K |
| Bonus TV de Classement | $0 |
| Jour de match | $61K |
| Sponsoring | $96K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $723 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $52K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $378K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.6M | $1.5M | $148K | $3.2M |
| Jan 2027 | $1.7M | $1.6M | $89K | $3.1M |
| Dec 2026 | $1.7M | $1.4M | $288K | $3.0M |
| Nov 2026 | $1.7M | $1.5M | $284K | $2.7M |
| Oct 2026 | $1.7M | $2.1M | $-408K | $2.4M |
| Sep 2026 | $1.9M | $1.1M | $808K | $2.8M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $622K |
| Hometown Print | $528K |