| Droits TV | $3.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $1.0M |
| 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 | $39K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $799K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.3M | $2.2M | $2.1M | $14.1M |
| Oct 2027 | $4.3M | $2.7M | $1.6M | $11.9M |
| Sep 2027 | $4.4M | $4.1M | $219K | $10.3M |
| Aug 2027 | $4.7M | $2.3M | $2.3M | $10.1M |
| Jul 2027 | $4.9M | $2.7M | $2.2M | $7.7M |
| Jun 2027 | $4.5M | $2.8M | $1.7M | $5.5M |
| May 2027 | $4.5M | $3.2M | $1.3M | $3.7M |
| Apr 2027 | $4.8M | $2.7M | $2.0M | $2.4M |
| Mar 2027 | $5.6M | $2.8M | $2.8M | $395K |
| Feb 2027 | $5.5M | $2.6M | $2.9M | $17.8M |
| Jan 2027 | $8.6M | $2.5M | $6.1M | $14.9M |
| Dec 2026 | $5.7M | $2.5M | $3.3M | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $321K |
| Local Dairy Co. | $313K |