| Droits TV | $2.1M |
| Bonus TV de Classement | $139K |
| Jour de match | $0 |
| Sponsoring | $26K |
| Merchandising | $545K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $45K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $607K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.8M | $2.1M | $683K | $10.7M |
| Jul 2027 | $2.8M | $1.8M | $965K | $10.0M |
| Jun 2027 | $3.2M | $1.8M | $1.4M | $9.6M |
| May 2027 | $2.8M | $2.1M | $719K | $8.8M |
| Apr 2027 | $2.8M | $2.0M | $844K | $8.1M |
| Mar 2027 | $2.8M | $2.0M | $857K | $7.2M |
| Feb 2027 | $2.8M | $1.8M | $1.0M | $6.4M |
| Jan 2027 | $2.8M | $1.7M | $1.2M | $5.9M |
| Dec 2026 | $3.0M | $2.0M | $982K | $4.7M |
| Nov 2026 | $3.1M | $2.1M | $982K | $3.7M |
| Oct 2026 | $2.9M | $3.4M | $-482K | $2.8M |
| Sep 2026 | $2.9M | $1.6M | $1.3M | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $150K |
| Greenfield Foods | $163K |