| Droits TV | $1.0M |
| Bonus TV de Classement | $592K |
| Jour de match | $82K |
| Sponsoring | $1K |
| Merchandising | $80K |
| Prime de Coupe | $160K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $38K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $875 |
| Entretien installations | $362K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.0M | $1.5M | $493K | $2.5M |
| Jan 2027 | $1.8M | $1.3M | $418K | $2.0M |
| Dec 2026 | $1.9M | $1.5M | $412K | $1.6M |
| Nov 2026 | $1.4M | $1.4M | $57K | $1.2M |
| Oct 2026 | $1.4M | $1.6M | $-154K | $1.1M |
| Sep 2026 | $1.4M | $527K | $866K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $400K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $17K |