| Droits TV | $2.3M |
| Bonus TV de Classement | $106K |
| Jour de match | $0 |
| Sponsoring | $33K |
| Merchandising | $408K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $47K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $577K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $1.9M | $914K | $13.9M |
| Oct 2027 | $2.8M | $2.2M | $542K | $13.0M |
| Sept 2027 | $2.9M | $2.3M | $633K | $12.4M |
| Août 2027 | $2.9M | $2.3M | $634K | $11.8M |
| Juil 2027 | $2.9M | $2.3M | $589K | $11.2M |
| Juin 2027 | $3.0M | $2.5M | $545K | $10.6M |
| Mai 2027 | $2.9M | $3.3M | $-397K | $10.0M |
| Avr 2027 | $3.0M | $2.1M | $848K | $10.4M |
| Mars 2027 | $3.2M | $2.5M | $651K | $9.6M |
| Févr 2027 | $3.4M | $2.1M | $1.2M | $8.9M |
| Janv 2027 | $4.2M | $2.5M | $1.6M | $7.7M |
| Déc 2026 | $3.4M | $1.8M | $1.6M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $194K |
| Westside Builders | $206K |