| Droits TV | $2.2M |
| Bonus TV de Classement | $181K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $475K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $30K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $594K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $6.0M | $1.7M | $4.3M | $5.7M |
| Aug 2027 | $4.3M | $1.5M | $2.7M | $29.3M |
| Jul 2027 | $2.9M | $1.5M | $1.4M | $26.6M |
| Jun 2027 | $3.4M | $1.5M | $2.0M | $25.2M |
| May 2027 | $3.0M | $1.8M | $1.2M | $23.2M |
| Apr 2027 | $5.0M | $1.6M | $3.4M | $22.0M |
| Mar 2027 | $3.0M | $1.8M | $1.2M | $18.6M |
| Feb 2027 | $3.5M | $1.9M | $1.6M | $17.3M |
| Jan 2027 | $3.1M | $1.8M | $1.3M | $15.7M |
| Dec 2026 | $3.1M | $1.8M | $1.3M | $14.4M |
| Nov 2026 | $3.3M | $1.9M | $1.4M | $13.1M |
| Oct 2026 | $3.4M | $1.9M | $1.5M | $11.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $192K |
| Local Dairy Co. | $181K |