| Droits TV | $419K |
| Bonus TV de Classement | $87K |
| Jour de match | $11K |
| Sponsoring | $56K |
| Merchandising | $264K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $1K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $31K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $55K |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $291K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $839K | $1.7M | $-831K | $-12.4M |
| Oct 2027 | $748K | $1.8M | $-1.0M | $-11.6M |
| Sep 2027 | $2.2M | $2.9M | $-701K | $-10.6M |
| Aug 2027 | $2.1M | $1.6M | $453K | $-9.9M |
| Jul 2027 | $887K | $1.6M | $-696K | $-10.4M |
| Jun 2027 | $1.0M | $1.4M | $-406K | $-9.7M |
| May 2027 | $871K | $2.1M | $-1.2M | $-9.3M |
| Apr 2027 | $883K | $1.3M | $-442K | $-8.1M |
| Mar 2027 | $1.2M | $1.9M | $-732K | $-7.6M |
| Feb 2027 | $925K | $2.2M | $-1.3M | $-6.9M |
| Jan 2027 | $934K | $2.0M | $-1.0M | $-5.6M |
| Dec 2026 | $941K | $2.0M | $-1.1M | $-4.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $315K |
| Local Dairy Co. | $352K |