| Droits TV | $4.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $12K |
| Sponsoring | $56K |
| Merchandising | $681K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $56K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $817K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $5.1M | $2.6M | $2.5M | $24.9M |
| Mar 2027 | $5.9M | $2.6M | $3.3M | $22.5M |
| Feb 2027 | $5.8M | $2.3M | $3.5M | $23.5M |
| Jan 2027 | $8.1M | $2.1M | $6.0M | $20.0M |
| Dec 2026 | $5.9M | $2.1M | $3.7M | $14.3M |
| Nov 2026 | $5.9M | $2.1M | $3.8M | $10.6M |
| Oct 2026 | $5.2M | $4.4M | $843K | $6.8M |
| Sep 2026 | $7.0M | $2.3M | $4.7M | $6.0M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $338K |
| Local Dairy Co. | $328K |