| Droits TV | $222K |
| Bonus TV de Classement | $127K |
| Jour de match | $85K |
| Sponsoring | $91K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $24K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $938K |
| Salaires staff | $41K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $328K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.3M | $242K | $2.9M |
| Oct 2027 | $1.5M | $2.2M | $-638K | $2.6M |
| Sept 2027 | $1.3M | $1.4M | $-92K | $3.2M |
| Août 2027 | $1.4M | $1.1M | $232K | $3.3M |
| Juil 2027 | $1.4M | $1.6M | $-207K | $4.1M |
| Juin 2027 | $1.5M | $1.2M | $294K | $4.3M |
| Mai 2027 | $1.5M | $1.6M | $-98K | $4.0M |
| Avr 2027 | $1.5M | $1.3M | $228K | $4.1M |
| Mars 2027 | $1.5M | $1.4M | $104K | $3.9M |
| Févr 2027 | $1.6M | $1.3M | $236K | $3.8M |
| Janv 2027 | $1.6M | $1.6M | $-30K | $3.6M |
| Déc 2026 | $1.7M | $1.3M | $373K | $3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $532K |
| Local Dairy Co. | $558K |