| Droits TV | $554K |
| Bonus TV de Classement | $250K |
| Jour de match | $0 |
| Sponsoring | $77K |
| Merchandising | $333K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $38K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $24K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $380K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.2M | $1.6M | $-379K | $-5.3M |
| Oct 2027 | $1.2M | $1.9M | $-653K | $-4.9M |
| Sep 2027 | $1.2M | $2.6M | $-1.4M | $-4.2M |
| Aug 2027 | $1.3M | $1.5M | $-255K | $-2.8M |
| Jul 2027 | $2.0M | $1.5M | $459K | $-2.6M |
| Jun 2027 | $1.1M | $1.7M | $-594K | $-3.0M |
| May 2027 | $1.1M | $1.7M | $-603K | $-2.4M |
| Apr 2027 | $1.1M | $1.6M | $-515K | $-1.8M |
| Mar 2027 | $1.0M | $1.9M | $-820K | $-1.3M |
| Feb 2027 | $1.1M | $1.5M | $-348K | $-496K |
| Jan 2027 | $1.7M | $1.3M | $429K | $-148K |
| Dec 2026 | $1.1M | $1.2M | $-62K | $-577K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $468K |
| Greenfield Foods | $455K |