| Droits TV | $633K |
| Bonus TV de Classement | $241K |
| Jour de match | $0 |
| Sponsoring | $83K |
| Merchandising | $381K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $998K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $269K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.3M | $1.3M | $32K | $119K |
| Jan 2027 | $2.9M | $1.5M | $1.4M | $87K |
| Dec 2026 | $1.3M | $1.3M | $28K | $-1.4M |
| Nov 2026 | $1.3M | $1.3M | $37K | $-1.4M |
| Oct 2026 | $1.4M | $3.4M | $-2.0M | $-1.4M |
| Sep 2026 | $1.5M | $1.4M | $86K | $594K |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $538K |
| Westside Builders | $455K |