| Droits TV | $222K |
| Bonus TV de Classement | $0 |
| Jour de match | $26K |
| Sponsoring | $95K |
| Merchandising | $990K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $329K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $1.3M | $1.6M | $-232K | $1.2M |
| Apr 2027 | $1.4M | $1.2M | $156K | $1.4M |
| Mar 2027 | $1.4M | $1.3M | $39K | $1.3M |
| Feb 2027 | $1.4M | $1.2M | $176K | $1.2M |
| Jan 2027 | $1.5M | $1.3M | $157K | $1.1M |
| Dec 2026 | $1.5M | $1.1M | $334K | $904K |
| Nov 2026 | $1.5M | $1.2M | $351K | $570K |
| Oct 2026 | $1.5M | $3.0M | $-1.5M | $219K |
| Sep 2026 | $1.6M | $875K | $703K | $1.7M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $574K |
| Hometown Print | $568K |