| Droits TV | $2.8M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $654K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $42K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $876K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.6M | $2.7M | $1.9M | $27.9M |
| Jul 2027 | $6.1M | $2.8M | $3.3M | $26.0M |
| Jun 2027 | $7.1M | $2.9M | $4.3M | $22.8M |
| May 2027 | $4.8M | $4.1M | $679K | $18.6M |
| Apr 2027 | $4.7M | $3.2M | $1.5M | $17.9M |
| Mar 2027 | $4.7M | $3.4M | $1.3M | $16.3M |
| Feb 2027 | $6.9M | $3.6M | $3.4M | $15.1M |
| Jan 2027 | $4.7M | $3.5M | $1.2M | $11.7M |
| Dec 2026 | $5.1M | $3.4M | $1.7M | $10.5M |
| Nov 2026 | $4.7M | $3.7M | $1.0M | $8.8M |
| Oct 2026 | $5.3M | $6.1M | $-777K | $7.8M |
| Sep 2026 | $8.6M | $2.6M | $6.0M | $8.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $228K |
| Westside Builders | $232K |