| Droits TV | $471K |
| Bonus TV de Classement | $136K |
| Jour de match | $34K |
| Sponsoring | $67K |
| Merchandising | $519K |
| 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 | $45K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $368K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.2M | $2.1M | $-873K | $-3.2M |
| Jan 2027 | $1.3M | $2.1M | $-864K | $-2.3M |
| Dec 2026 | $1.3M | $2.0M | $-774K | $-1.5M |
| Nov 2026 | $1.3M | $2.1M | $-784K | $-691K |
| Oct 2026 | $1.3M | $3.8M | $-2.5M | $90K |
| Sep 2026 | $1.3M | $1.1M | $184K | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $420K |
| Greenfield Foods | $384K |