| Droits TV | $3.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $51K |
| Merchandising | $607K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.8M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $46K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $8.5M | $2.4M | $6.1M | $31.9M |
| Jul 2027 | $5.1M | $2.0M | $3.1M | $26.7M |
| Jun 2027 | $5.6M | $2.0M | $3.6M | $24.2M |
| May 2027 | $4.5M | $3.0M | $1.5M | $20.6M |
| Apr 2027 | $4.4M | $2.0M | $2.5M | $19.1M |
| Mar 2027 | $4.7M | $2.1M | $2.6M | $16.6M |
| Feb 2027 | $4.6M | $2.2M | $2.4M | $14.0M |
| Jan 2027 | $4.6M | $2.0M | $2.6M | $11.6M |
| Dec 2026 | $4.5M | $2.1M | $2.4M | $9.0M |
| Nov 2026 | $4.5M | $2.2M | $2.3M | $6.6M |
| Oct 2026 | $4.5M | $4.2M | $295K | $4.3M |
| Sep 2026 | $4.8M | $2.0M | $2.8M | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $309K |
| Local Dairy Co. | $298K |