| Droits TV | $514K |
| Bonus TV de Classement | $286K |
| Jour de match | $0 |
| Sponsoring | $55K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $56K |
| Amortissement Transferts | $31K |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $516K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $2.2M | $3.3M | $-1.2M | $-663K |
| Apr 2027 | $2.4M | $2.5M | $-112K | $478K |
| Mar 2027 | $2.7M | $3.2M | $-478K | $558K |
| Feb 2027 | $2.9M | $3.4M | $-463K | $1.0M |
| Jan 2027 | $2.5M | $3.1M | $-563K | $2.2M |
| Dec 2026 | $2.6M | $3.3M | $-664K | $2.8M |
| Nov 2026 | $2.5M | $3.2M | $-778K | $3.4M |
| Oct 2026 | $2.6M | $8.6M | $-6.1M | $4.2M |
| Sep 2026 | $2.0M | $2.2M | $-204K | $10.2M |
| Aug 2026 | $0 | $0 | $0 | $11.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $342K |
| Local Dairy Co. | $323K |