| Droits TV | $2.1M |
| Bonus TV de Classement | $251K |
| Jour de match | $0 |
| Sponsoring | $33K |
| Merchandising | $718K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $28K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $52K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $260K |
| Entretien installations | $654K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.7M | $2.5M | $1.2M | $-1.4M |
| Jul 2027 | $3.1M | $1.9M | $1.2M | $17.8M |
| Jun 2027 | $3.5M | $1.9M | $1.6M | $17.2M |
| May 2027 | $3.2M | $2.1M | $1.1M | $15.6M |
| Apr 2027 | $3.2M | $2.0M | $1.2M | $14.5M |
| Mar 2027 | $3.3M | $1.9M | $1.4M | $13.3M |
| Feb 2027 | $3.9M | $2.3M | $1.7M | $11.9M |
| Jan 2027 | $3.3M | $2.1M | $1.3M | $10.8M |
| Dec 2026 | $3.4M | $2.1M | $1.3M | $9.5M |
| Nov 2026 | $3.6M | $2.2M | $1.4M | $8.2M |
| Oct 2026 | $3.6M | $3.5M | $69K | $6.8M |
| Sep 2026 | $3.9M | $1.2M | $2.7M | $6.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $214K |
| Local Dairy Co. | $187K |