| Droits TV | $1.2M |
| Bonus TV de Classement | $759K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $144K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $42K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $2.1M | $1.9M | $225K | $20.6M |
| Sep 2027 | $19.0M | $1.6M | $17.4M | $20.3M |
| Aug 2027 | $2.1M | $1.5M | $567K | $3.0M |
| Jul 2027 | $2.1M | $1.5M | $543K | $2.4M |
| Jun 2027 | $2.1M | $1.8M | $260K | $1.9M |
| May 2027 | $2.1M | $1.8M | $261K | $1.6M |
| Apr 2027 | $1.6M | $1.8M | $-143K | $1.3M |
| Mar 2027 | $1.4M | $1.4M | $87K | $1.5M |
| Feb 2027 | $1.7M | $1.4M | $326K | $1.4M |
| Jan 2027 | $1.5M | $1.4M | $90K | $1.1M |
| Dec 2026 | $1.5M | $1.4M | $170K | $975K |
| Nov 2026 | $1.4M | $1.4M | $69K | $805K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $110K |
| Hometown Print | $117K |