| Droits TV | $1.0M |
| Bonus TV de Classement | $450K |
| Jour de match | $5K |
| Sponsoring | $14K |
| Merchandising | $406K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $140K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $57K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $536K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2027 | $2.1M | $2.9M | $-889K | $332K |
| Août 2027 | $1.9M | $2.0M | $-90K | $1.2M |
| Juil 2027 | $1.9M | $2.1M | $-129K | $1.4M |
| Juin 2027 | $2.0M | $2.0M | $-58K | $2.1M |
| Mai 2027 | $1.9M | $2.5M | $-503K | $2.2M |
| Avr 2027 | $1.8M | $2.0M | $-181K | $2.7M |
| Mars 2027 | $1.7M | $1.5M | $161K | $2.9M |
| Févr 2027 | $2.4M | $1.6M | $739K | $2.7M |
| Janv 2027 | $1.7M | $1.5M | $148K | $2.0M |
| Déc 2026 | $1.8M | $1.5M | $245K | $1.8M |
| Nov 2026 | $1.7M | $1.5M | $134K | $1.6M |
| Oct 2026 | $1.8M | $4.0M | $-2.3M | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $85K |
| Greenfield Foods | $79K |