| Droits TV | $936K |
| Bonus TV de Classement | $425K |
| Jour de match | $0 |
| Sponsoring | $12K |
| Merchandising | $159K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $111K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $972K |
| Salaires staff | $52K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $304K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $1.7M | $1.3M | $323K | $1.8M |
| Dec 2026 | $1.3M | $1.0M | $310K | $1.4M |
| Nov 2026 | $1.5M | $1.0M | $491K | $1.1M |
| Oct 2026 | $1.5M | $3.1M | $-1.7M | $628K |
| Sep 2026 | $1.4M | $1.1M | $307K | $2.3M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $72K |
| Local Dairy Co. | $75K |