| Droits TV | $3.5M |
| Bonus TV de Classement | $818K |
| Jour de match | $80K |
| Sponsoring | $58K |
| Merchandising | $1.1M |
| Prime de Coupe | $255K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $40K |
| Amortissement Transferts | $48K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $996K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $5.8M | $3.6M | $2.2M | $21.1M |
| Juin 2027 | $5.8M | $4.2M | $1.6M | $18.8M |
| Mai 2027 | $4.7M | $3.3M | $1.5M | $17.2M |
| Avr 2027 | $5.5M | $3.0M | $2.5M | $32.0M |
| Mars 2027 | $5.7M | $2.4M | $3.3M | $29.5M |
| Févr 2027 | $5.6M | $3.4M | $2.2M | $29.3M |
| Janv 2027 | $5.8M | $1.9M | $4.0M | $27.1M |
| Déc 2026 | $7.8M | $1.8M | $6.1M | $23.1M |
| Nov 2026 | $5.5M | $2.0M | $3.5M | $17.1M |
| Oct 2026 | $6.1M | $2.0M | $4.1M | $13.6M |
| Sept 2026 | $5.9M | $1.4M | $4.5M | $9.4M |
| Août 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $338K |
| Westside Builders | $356K |