| Droits TV | $4.2M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $27K |
| Sponsoring | $38K |
| Merchandising | $462K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $669K |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $44K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $831K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $6.4M | $2.3M | $4.1M | $16.5M |
| May 2027 | $4.3M | $3.1M | $1.2M | $12.8M |
| Apr 2027 | $5.0M | $2.5M | $2.5M | $11.6M |
| Mar 2027 | $4.2M | $2.4M | $1.8M | $9.0M |
| Feb 2027 | $5.3M | $2.9M | $2.4M | $7.2M |
| Jan 2027 | $3.9M | $2.9M | $1.0M | $4.8M |
| Dec 2026 | $4.3M | $2.5M | $1.8M | $3.7M |
| Nov 2026 | $4.3M | $2.6M | $1.7M | $1.9M |
| Oct 2026 | $4.2M | $4.6M | $-385K | $128K |
| Sep 2026 | $3.2M | $1.7M | $1.4M | $468K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $251K |
| Westside Builders | $209K |