| Droits TV | $731K |
| Bonus TV de Classement | $389K |
| Jour de match | $233K |
| Sponsoring | $12K |
| Merchandising | $173K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $38K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $176K |
| Entretien installations | $378K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.5M | $2.3M | $-726K | $1.6M |
| Aug 2027 | $1.6M | $1.5M | $66K | $3.5M |
| Jul 2027 | $1.5M | $1.5M | $65K | $4.0M |
| Jun 2027 | $1.6M | $1.3M | $250K | $3.9M |
| May 2027 | $1.5M | $1.4M | $115K | $3.7M |
| Apr 2027 | $1.6M | $1.3M | $302K | $3.5M |
| Mar 2027 | $1.1M | $1.2M | $-84K | $3.2M |
| Feb 2027 | $1.4M | $1.1M | $303K | $3.3M |
| Jan 2027 | $1.6M | $1.2M | $437K | $3.0M |
| Dec 2026 | $1.3M | $1.1M | $220K | $2.6M |
| Nov 2026 | $1.7M | $1.1M | $560K | $2.4M |
| Oct 2026 | $1.8M | $3.0M | $-1.2M | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $68K |
| Local Dairy Co. | $76K |