| Droits TV | $2.6M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $40K |
| Sponsoring | $44K |
| Merchandising | $338K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $800K |
| Salaires staff | $29K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $735K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.2M | $1.6M | $2.6M | $17.0M |
| Oct 2027 | $4.2M | $3.2M | $1.1M | $14.3M |
| Sept 2027 | $4.0M | $1.8M | $2.3M | $13.3M |
| Août 2027 | $4.3M | $1.9M | $2.4M | $11.0M |
| Juil 2027 | $4.0M | $1.5M | $2.5M | $8.6M |
| Juin 2027 | $4.1M | $1.5M | $2.6M | $6.1M |
| Mai 2027 | $4.2M | $1.6M | $2.7M | $3.5M |
| Avr 2027 | $4.1M | $1.4M | $2.7M | $765K |
| Mars 2027 | $4.3M | $1.7M | $2.6M | $-1.9M |
| Févr 2027 | $4.7M | $1.6M | $3.0M | $-4.5M |
| Janv 2027 | $4.5M | $1.3M | $3.2M | $12.7M |
| Déc 2026 | $4.1M | $1.3M | $2.8M | $9.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $245K |
| Westside Builders | $280K |