| Droits TV | $2.0M |
| Bonus TV de Classement | $83K |
| Jour de match | $6K |
| Sponsoring | $33K |
| Merchandising | $386K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $101K |
| Entretien installations | $539K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.5M | $1.8M | $782K | $7.3M |
| Jan 2027 | $2.8M | $1.6M | $1.2M | $6.6M |
| Dec 2026 | $2.9M | $1.6M | $1.3M | $5.4M |
| Nov 2026 | $2.6M | $1.7M | $975K | $4.1M |
| Oct 2026 | $2.8M | $3.3M | $-529K | $3.1M |
| Sep 2026 | $3.4M | $1.3M | $2.1M | $3.6M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $210K |
| Greenfield Foods | $183K |