| Droits TV | $2.6M |
| Bonus TV de Classement | $690K |
| Jour de match | $0 |
| Sponsoring | $39K |
| Merchandising | $939K |
| 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 | $52K |
| Amortissement Transferts | $53K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $965K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.3M | $2.8M | $1.5M | $25.0M |
| Oct 2027 | $4.3M | $2.8M | $1.5M | $23.5M |
| Sept 2027 | $4.3M | $2.1M | $2.3M | $21.9M |
| Août 2027 | $4.3M | $2.1M | $2.2M | $19.7M |
| Juil 2027 | $6.4M | $1.8M | $4.6M | $18.3M |
| Juin 2027 | $6.8M | $2.0M | $4.8M | $15.3M |
| Mai 2027 | $4.4M | $2.5M | $1.9M | $10.5M |
| Avr 2027 | $5.0M | $2.3M | $2.7M | $8.6M |
| Mars 2027 | $4.7M | $2.3M | $2.4M | $5.9M |
| Févr 2027 | $7.8M | $2.5M | $5.3M | $3.5M |
| Janv 2027 | $4.5M | $2.2M | $2.3M | $-1.7M |
| Déc 2026 | $4.0M | $2.0M | $2.0M | $-4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $232K |
| Hometown Print | $233K |