| Droits TV | $74K |
| Bonus TV de Classement | $8K |
| Jour de match | $182K |
| Sponsoring | $85K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $44K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $47K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $587K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $2.8M | $1.9M | $892K | $19.3M |
| Avr 2027 | $3.0M | $2.0M | $1.1M | $18.4M |
| Mars 2027 | $3.0M | $1.6M | $1.4M | $17.3M |
| Févr 2027 | $3.2M | $1.7M | $1.5M | $15.9M |
| Janv 2027 | $3.2M | $1.8M | $1.4M | $14.4M |
| Déc 2026 | $3.2M | $1.5M | $1.7M | $12.9M |
| Nov 2026 | $3.3M | $1.4M | $1.8M | $11.3M |
| Oct 2026 | $3.2M | $1.8M | $1.4M | $9.4M |
| Sept 2026 | $3.0M | $1.3M | $1.7M | $8.1M |
| Août 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $502K |
| Greenfield Foods | $512K |