| Droits TV | $4.0M |
| Bonus TV de Classement | $2.2M |
| Jour de match | $0 |
| Sponsoring | $55K |
| 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 | $2.6M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.1M | $3.9M | $5.2M | $52.9M |
| Jul 2027 | $11.5M | $3.8M | $7.7M | $61.9M |
| Jun 2027 | $13.5M | $3.7M | $9.7M | $54.1M |
| May 2027 | $7.2M | $4.1M | $3.1M | $44.4M |
| Apr 2027 | $7.1M | $4.0M | $3.1M | $41.3M |
| Mar 2027 | $7.2M | $4.2M | $3.0M | $38.2M |
| Feb 2027 | $7.2M | $3.8M | $3.4M | $35.2M |
| Jan 2027 | $8.6M | $4.1M | $4.5M | $31.8M |
| Dec 2026 | $9.5M | $3.6M | $5.9M | $27.3M |
| Nov 2026 | $9.6M | $3.6M | $5.9M | $21.5M |
| Oct 2026 | $8.3M | $3.9M | $4.4M | $15.5M |
| Sep 2026 | $12.4M | $3.2M | $9.2M | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $369K |
| Westside Builders | $296K |