| Droits TV | $3.1M |
| Bonus TV de Classement | $205K |
| Jour de match | $0 |
| Sponsoring | $42K |
| Merchandising | $891K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $52K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $894K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.3M | $2.4M | $1.8M | $8.9M |
| Jan 2027 | $4.3M | $2.6M | $1.8M | $7.0M |
| Dec 2026 | $4.4M | $3.4M | $1.0M | $5.3M |
| Nov 2026 | $4.4M | $4.1M | $256K | $4.2M |
| Oct 2026 | $4.4M | $4.0M | $378K | $4.0M |
| Sep 2026 | $4.1M | $2.6M | $1.5M | $3.6M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $277K |
| Local Dairy Co. | $232K |