| Droits TV | $3.5M |
| Bonus TV de Classement | $142K |
| Jour de match | $12K |
| Sponsoring | $51K |
| Merchandising | $518K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $967K |
| Salaires staff | $50K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $758K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.2M | $1.8M | $2.4M | $20.3M |
| Aug 2027 | $4.4M | $2.0M | $2.4M | $17.9M |
| Jul 2027 | $4.3M | $1.8M | $2.5M | $15.4M |
| Jun 2027 | $4.3M | $1.9M | $2.4M | $13.0M |
| May 2027 | $4.3M | $2.0M | $2.3M | $10.5M |
| Apr 2027 | $4.6M | $1.5M | $3.0M | $23.8M |
| Mar 2027 | $4.2M | $1.5M | $2.6M | $20.8M |
| Feb 2027 | $4.2M | $2.0M | $2.2M | $18.1M |
| Jan 2027 | $4.3M | $1.6M | $2.6M | $15.9M |
| Dec 2026 | $5.2M | $1.1M | $4.1M | $13.3M |
| Nov 2026 | $4.3M | $1.6M | $2.7M | $9.2M |
| Oct 2026 | $4.4M | $1.7M | $2.7M | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $271K |
| Local Dairy Co. | $340K |