| Droits TV | $2.5M |
| Bonus TV de Classement | $828K |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $487K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $32K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $790K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.9M | $2.3M | $1.6M | $11.2M |
| Oct 2027 | $3.9M | $4.2M | $-348K | $9.5M |
| Sept 2027 | $4.0M | $2.5M | $1.5M | $9.9M |
| Août 2027 | $3.9M | $2.1M | $1.8M | $9.3M |
| Juil 2027 | $3.9M | $1.9M | $2.0M | $7.6M |
| Juin 2027 | $5.4M | $1.9M | $3.4M | $6.3M |
| Mai 2027 | $3.9M | $2.0M | $1.9M | $2.9M |
| Avr 2027 | $3.6M | $2.0M | $1.6M | $952K |
| Mars 2027 | $3.8M | $2.0M | $1.8M | $-622K |
| Févr 2027 | $3.9M | $2.2M | $1.7M | $-2.4M |
| Janv 2027 | $4.5M | $2.2M | $2.3M | $-4.1M |
| Déc 2026 | $3.4M | $2.0M | $1.4M | $-6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $253K |
| Westside Builders | $244K |