| Droits TV | $2.1M |
| Bonus TV de Classement | $992K |
| Jour de match | $83K |
| Sponsoring | $30K |
| Merchandising | $950K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $149K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $47K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $629K |
| Entretien installations | $899K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $11.8M | $2.7M | $9.1M | $24.3M |
| Jan 2027 | $4.2M | $2.4M | $1.8M | $16.2M |
| Dec 2026 | $4.5M | $1.8M | $2.7M | $14.4M |
| Nov 2026 | $4.0M | $1.8M | $2.2M | $11.7M |
| Oct 2026 | $3.9M | $1.9M | $2.0M | $9.5M |
| Sep 2026 | $4.6M | $1.1M | $3.5M | $7.5M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $197K |
| Local Dairy Co. | $169K |