| Droits TV | $250K |
| Bonus TV de Classement | $86K |
| Jour de match | $3K |
| Sponsoring | $33K |
| Merchandising | $330K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $1.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $120K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $43K |
| Entretien installations | $491K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.3M | $1.7M | $601K | $13.1M |
| Oct 2027 | $2.3M | $3.3M | $-983K | $12.5M |
| Sept 2027 | $2.3M | $2.2M | $160K | $13.5M |
| Août 2027 | $4.0M | $2.1M | $2.0M | $13.4M |
| Juil 2027 | $2.9M | $1.5M | $1.4M | $11.4M |
| Juin 2027 | $2.7M | $1.5M | $1.2M | $10.0M |
| Mai 2027 | $2.5M | $1.9M | $572K | $8.8M |
| Avr 2027 | $2.5M | $1.6M | $888K | $8.2M |
| Mars 2027 | $2.6M | $2.0M | $589K | $7.3M |
| Févr 2027 | $2.7M | $2.0M | $730K | $6.7M |
| Janv 2027 | $2.7M | $1.8M | $897K | $6.0M |
| Déc 2026 | $2.7M | $1.6M | $1.1M | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $196K |
| Greenfield Foods | $200K |