| Droits TV | $3.6M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $81K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $989K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $5.9M | $5.1M | $838K | $8.0M |
| Avr 2027 | $5.9M | $4.0M | $1.9M | $7.1M |
| Mars 2027 | $6.0M | $4.4M | $1.5M | $5.1M |
| Févr 2027 | $6.1M | $4.9M | $1.2M | $3.5M |
| Janv 2027 | $5.8M | $4.7M | $1.1M | $3.3M |
| Déc 2026 | $5.6M | $4.5M | $1.2M | $2.2M |
| Nov 2026 | $5.6M | $4.4M | $1.1M | $970K |
| Oct 2026 | $5.7M | $7.3M | $-1.6M | $-230K |
| Sept 2026 | $4.9M | $2.5M | $2.4M | $1.3M |
| Août 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $301K |
| Hometown Print | $338K |