| Droits TV | $1.3M |
| Bonus TV de Classement | $56K |
| Jour de match | $0 |
| Sponsoring | $20K |
| Merchandising | $196K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $677K |
| Salaires staff | $33K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $404K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $1.6M | $1.1M | $449K | $4.4M |
| Dec 2026 | $1.7M | $1.1M | $600K | $4.0M |
| Nov 2026 | $1.6M | $1.3M | $282K | $3.4M |
| Oct 2026 | $1.7M | $1.6M | $28K | $3.1M |
| Sep 2026 | $2.0M | $780K | $1.3M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $133K |
| Westside Builders | $107K |