| Droits TV | $2.0M |
| Bonus TV de Classement | $407K |
| Jour de match | $6K |
| Sponsoring | $35K |
| Merchandising | $341K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $559K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $1.7M | $1.1M | $15.3M |
| Oct 2027 | $2.9M | $1.7M | $1.2M | $14.2M |
| Sep 2027 | $3.8M | $3.1M | $672K | $13.0M |
| Aug 2027 | $2.6M | $2.1M | $538K | $12.3M |
| Jul 2027 | $2.7M | $1.7M | $961K | $11.8M |
| Jun 2027 | $2.7M | $1.7M | $977K | $10.9M |
| May 2027 | $2.5M | $1.7M | $797K | $9.9M |
| Apr 2027 | $2.5M | $1.9M | $623K | $9.1M |
| Mar 2027 | $2.5M | $1.8M | $754K | $8.4M |
| Feb 2027 | $2.9M | $1.7M | $1.2M | $7.7M |
| Jan 2027 | $2.7M | $1.7M | $979K | $6.9M |
| Dec 2026 | $2.6M | $1.6M | $1.0M | $5.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $202K |
| Hometown Print | $213K |