| Droits TV | $74K |
| Bonus TV de Classement | $4K |
| Jour de match | $137K |
| Sponsoring | $97K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $19K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $437K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.9M | $2.2M | $-349K | $-5.3M |
| Sept 2027 | $2.2M | $1.4M | $826K | $-4.9M |
| Août 2027 | $1.8M | $1.3M | $488K | $11.5M |
| Juil 2027 | $1.9M | $1.0M | $833K | $11.0M |
| Juin 2027 | $2.0M | $1.1M | $924K | $10.2M |
| Mai 2027 | $2.1M | $1.3M | $793K | $9.3M |
| Avr 2027 | $2.2M | $1.2M | $957K | $8.5M |
| Mars 2027 | $2.2M | $1.3M | $901K | $7.5M |
| Févr 2027 | $2.4M | $1.3M | $1.1M | $6.6M |
| Janv 2027 | $2.4M | $1.4M | $1.0M | $5.5M |
| Déc 2026 | $2.4M | $1.2M | $1.3M | $4.5M |
| Nov 2026 | $2.4M | $1.3M | $1.2M | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $573K |
| Greenfield Foods | $595K |