| Droits TV | $3.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $62K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $52K |
| Amortissement Transferts | $180K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $896K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.1M | $5.0M | $110K | $-417K |
| Jul 2027 | $6.1M | $3.1M | $3.0M | $21.1M |
| Jun 2027 | $8.1M | $3.0M | $5.1M | $26.8M |
| May 2027 | $5.1M | $3.6M | $1.5M | $21.7M |
| Apr 2027 | $5.1M | $2.9M | $2.2M | $20.1M |
| Mar 2027 | $5.2M | $3.0M | $2.3M | $17.9M |
| Feb 2027 | $5.4M | $3.0M | $2.4M | $15.7M |
| Jan 2027 | $5.5M | $3.2M | $2.3M | $13.3M |
| Dec 2026 | $5.5M | $3.1M | $2.4M | $10.9M |
| Nov 2026 | $5.7M | $3.3M | $2.4M | $8.5M |
| Oct 2026 | $5.6M | $5.4M | $203K | $6.1M |
| Sep 2026 | $5.9M | $2.5M | $3.4M | $5.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $390K |
| Greenfield Foods | $359K |