| Droits TV | $445K |
| Bonus TV de Classement | $274K |
| Jour de match | $25K |
| Sponsoring | $52K |
| Merchandising | $374K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $962K |
| Salaires staff | $42K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $13K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $349K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.2M | $1.4M | $-173K | $-3.1M |
| Jan 2027 | $1.1M | $1.4M | $-216K | $-2.9M |
| Dec 2026 | $1.1M | $1.3M | $-234K | $-2.7M |
| Nov 2026 | $1.1M | $1.4M | $-277K | $-2.5M |
| Oct 2026 | $1.1M | $4.4M | $-3.3M | $-2.2M |
| Sep 2026 | $1.5M | $1.4M | $103K | $1.1M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $315K |
| Local Dairy Co. | $304K |