| Droits TV | $76K |
| Bonus TV de Classement | $35K |
| Jour de match | $0 |
| Sponsoring | $94K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $50K |
| Amortissement Transferts | $200K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $180K |
| Entretien installations | $642K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $2.8M | $3.2M | $-440K | $1.6M |
| Juil 2027 | $2.8M | $1.9M | $944K | $1.9M |
| Juin 2027 | $3.2M | $2.2M | $995K | $10.5M |
| Mai 2027 | $3.1M | $2.2M | $884K | $9.5M |
| Avr 2027 | $3.2M | $2.1M | $1.0M | $8.7M |
| Mars 2027 | $3.2M | $2.3M | $974K | $7.6M |
| Févr 2027 | $3.4M | $2.4M | $1.0M | $6.6M |
| Janv 2027 | $3.2M | $2.4M | $816K | $5.6M |
| Déc 2026 | $3.1M | $1.9M | $1.2M | $4.8M |
| Nov 2026 | $3.1M | $2.3M | $815K | $3.6M |
| Oct 2026 | $3.1M | $2.1M | $948K | $2.8M |
| Sept 2026 | $2.8M | $1.1M | $1.7M | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $548K |
| Local Dairy Co. | $575K |