| Droits TV | $2.6M |
| Bonus TV de Classement | $724K |
| Jour de match | $62K |
| Sponsoring | $35K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $50K |
| Amortissement Transferts | $27K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $845K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.6M | $2.5M | $2.1M | $15.5M |
| Jan 2027 | $4.6M | $2.4M | $2.2M | $13.4M |
| Dec 2026 | $4.5M | $2.4M | $2.1M | $11.1M |
| Nov 2026 | $4.7M | $2.5M | $2.2M | $9.0M |
| Oct 2026 | $5.1M | $2.6M | $2.6M | $6.8M |
| Sep 2026 | $4.4M | $1.1M | $3.3M | $4.2M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $221K |
| Local Dairy Co. | $199K |