| Droits TV | $1.0M |
| Bonus TV de Classement | $490K |
| Jour de match | $8K |
| Sponsoring | $15K |
| Merchandising | $136K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $713K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $416K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $1.7M | $1.2M | $511K | $6.5M |
| Avr 2027 | $1.5M | $1.1M | $340K | $6.0M |
| Mars 2027 | $1.5M | $971K | $534K | $5.7M |
| Févr 2027 | $1.5M | $979K | $529K | $5.2M |
| Janv 2027 | $1.5M | $929K | $601K | $4.6M |
| Déc 2026 | $1.6M | $923K | $700K | $4.0M |
| Nov 2026 | $1.5M | $925K | $591K | $3.3M |
| Oct 2026 | $1.5M | $1.3M | $174K | $2.7M |
| Sept 2026 | $2.2M | $957K | $1.3M | $2.6M |
| Août 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $99K |
| Westside Builders | $79K |