| Droits TV | $3.1M |
| Bonus TV de Classement | $417K |
| Jour de match | $14K |
| Sponsoring | $50K |
| Merchandising | $954K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $165K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $55K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $40K |
| Entretien installations | $842K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.7M | $4.3M | $342K | $11.4M |
| Oct 2027 | $4.5M | $6.7M | $-2.2M | $11.1M |
| Sept 2027 | $4.7M | $3.9M | $762K | $13.3M |
| Août 2027 | $4.6M | $3.0M | $1.6M | $28.1M |
| Juil 2027 | $5.3M | $2.8M | $2.6M | $27.1M |
| Juin 2027 | $6.7M | $2.6M | $4.1M | $24.5M |
| Mai 2027 | $4.8M | $2.7M | $2.1M | $20.5M |
| Avr 2027 | $5.0M | $2.9M | $2.1M | $18.4M |
| Mars 2027 | $5.0M | $3.3M | $1.7M | $16.3M |
| Févr 2027 | $4.9M | $3.8M | $1.1M | $14.5M |
| Janv 2027 | $5.2M | $3.4M | $1.8M | $13.8M |
| Déc 2026 | $5.3M | $3.4M | $1.9M | $12.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $296K |
| Greenfield Foods | $307K |