| Droits TV | $488K |
| Bonus TV de Classement | $158K |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $915K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $658K |
| Salaires staff | $49K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $459K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $1.6M | $1.2M | $456K | $4.7M |
| Juin 2027 | $2.0M | $1.2M | $792K | $4.3M |
| Mai 2027 | $1.6M | $1.6M | $50K | $3.5M |
| Avr 2027 | $1.6M | $1.3M | $335K | $3.4M |
| Mars 2027 | $1.6M | $1.2M | $358K | $3.1M |
| Févr 2027 | $1.7M | $1.2M | $462K | $2.7M |
| Janv 2027 | $1.7M | $1.3M | $418K | $2.3M |
| Déc 2026 | $1.6M | $1.2M | $417K | $1.9M |
| Nov 2026 | $1.7M | $1.2M | $433K | $1.4M |
| Oct 2026 | $1.6M | $1.9M | $-291K | $1.0M |
| Sept 2026 | $2.3M | $1.1M | $1.2M | $1.3M |
| Août 2026 | $0 | $0 | $0 | $147K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $327K |
| Greenfield Foods | $390K |