| Droits TV | $1.5M |
| Bonus TV de Classement | $834K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $532K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $645K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $2.9M | $2.5M | $372K | $10.3M |
| Aug 2027 | $2.9M | $2.2M | $723K | $9.9M |
| Jul 2027 | $2.9M | $2.2M | $719K | $9.2M |
| Jun 2027 | $4.5M | $2.2M | $2.4M | $8.4M |
| May 2027 | $2.8M | $2.9M | $-70K | $6.1M |
| Apr 2027 | $2.8M | $2.2M | $655K | $6.1M |
| Mar 2027 | $2.8M | $2.4M | $383K | $5.5M |
| Feb 2027 | $2.7M | $2.4M | $299K | $5.1M |
| Jan 2027 | $3.1M | $2.4M | $646K | $4.8M |
| Dec 2026 | $2.6M | $2.4M | $216K | $4.2M |
| Nov 2026 | $2.5M | $2.3M | $250K | $3.9M |
| Oct 2026 | $2.6M | $3.2M | $-604K | $3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $121K |
| Hometown Print | $137K |