| Droits TV | $75K |
| Bonus TV de Classement | $10K |
| Jour de match | $0 |
| Sponsoring | $91K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $893K |
| Salaires staff | $51K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $459K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $2.0M | $1.4M | $589K | $12.3M |
| Juil 2027 | $2.0M | $1.2M | $792K | $11.7M |
| Juin 2027 | $2.3M | $1.4M | $874K | $11.5M |
| Mai 2027 | $2.4M | $1.7M | $663K | $10.6M |
| Avr 2027 | $2.6M | $1.6M | $989K | $10.0M |
| Mars 2027 | $2.7M | $1.5M | $1.1M | $9.0M |
| Févr 2027 | $2.8M | $1.5M | $1.3M | $7.8M |
| Janv 2027 | $2.8M | $1.6M | $1.1M | $6.5M |
| Déc 2026 | $2.6M | $1.4M | $1.2M | $5.4M |
| Nov 2026 | $2.7M | $1.4M | $1.3M | $4.2M |
| Oct 2026 | $2.8M | $1.9M | $892K | $2.9M |
| Sept 2026 | $2.5M | $959K | $1.6M | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $548K |
| Westside Builders | $549K |