| Droits TV | $4.3M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $29K |
| Sponsoring | $59K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $49K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $7.6M | $3.4M | $4.2M | $39.9M |
| Sep 2027 | $7.6M | $4.2M | $3.4M | $35.6M |
| Aug 2027 | $7.5M | $3.5M | $4.0M | $32.2M |
| Jul 2027 | $7.7M | $3.5M | $4.2M | $28.3M |
| Jun 2027 | $7.7M | $4.1M | $3.5M | $24.0M |
| May 2027 | $7.5M | $4.0M | $3.5M | $20.5M |
| Apr 2027 | $7.5M | $3.7M | $3.8M | $16.9M |
| Mar 2027 | $6.1M | $3.1M | $3.0M | $13.1M |
| Feb 2027 | $6.2M | $2.7M | $3.4M | $24.0M |
| Jan 2027 | $8.0M | $2.8M | $5.2M | $20.5M |
| Dec 2026 | $6.2M | $2.5M | $3.8M | $15.3M |
| Nov 2026 | $6.2M | $2.3M | $3.8M | $11.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $387K |
| Westside Builders | $325K |