| Droits TV | $2.7M |
| Bonus TV de Classement | $860K |
| Jour de match | $0 |
| Sponsoring | $42K |
| Merchandising | $493K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $46K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $777K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.3M | $2.1M | $2.2M | $28.7M |
| Jul 2027 | $4.8M | $2.2M | $2.6M | $26.4M |
| Jun 2027 | $5.9M | $2.1M | $3.7M | $23.8M |
| May 2027 | $4.3M | $2.6M | $1.6M | $20.1M |
| Apr 2027 | $4.5M | $2.2M | $2.2M | $18.4M |
| Mar 2027 | $4.6M | $2.3M | $2.3M | $16.2M |
| Feb 2027 | $5.4M | $2.3M | $3.1M | $13.9M |
| Jan 2027 | $4.4M | $2.4M | $2.0M | $10.8M |
| Dec 2026 | $4.3M | $2.3M | $2.0M | $8.8M |
| Nov 2026 | $4.5M | $2.2M | $2.2M | $6.8M |
| Oct 2026 | $4.5M | $3.7M | $814K | $4.5M |
| Sep 2026 | $4.1M | $1.8M | $2.2M | $3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $231K |
| Westside Builders | $270K |