| Droits TV | $1.1M |
| Bonus TV de Classement | $218K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $352K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $726K |
| Salaires staff | $44K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $96K |
| Entretien installations | $394K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $2.0M | $1.3M | $719K | $12.9M |
| Jun 2027 | $1.9M | $1.2M | $750K | $12.3M |
| May 2027 | $1.7M | $1.2M | $441K | $11.6M |
| Apr 2027 | $1.6M | $1.2M | $463K | $11.1M |
| Mar 2027 | $8.6M | $1.3M | $7.3M | $10.7M |
| Feb 2027 | $1.7M | $1.3M | $358K | $3.3M |
| Jan 2027 | $1.7M | $1.4M | $325K | $3.0M |
| Dec 2026 | $1.8M | $1.5M | $316K | $2.6M |
| Nov 2026 | $1.7M | $1.5M | $122K | $2.3M |
| Oct 2026 | $1.7M | $1.5M | $204K | $2.2M |
| Sep 2026 | $1.9M | $1.1M | $792K | $2.0M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $97K |
| Westside Builders | $93K |