| Droits TV | $1.3M |
| Bonus TV de Classement | $348K |
| Jour de match | $0 |
| Sponsoring | $20K |
| Merchandising | $392K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $836K |
| Salaires staff | $46K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $546K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.0M | $1.5M | $582K | $6.4M |
| Oct 2027 | $2.1M | $1.9M | $111K | $5.8M |
| Sep 2027 | $2.5M | $2.6M | $-70K | $5.6M |
| Aug 2027 | $2.1M | $1.8M | $345K | $6.3M |
| Jul 2027 | $2.4M | $1.7M | $694K | $5.9M |
| Jun 2027 | $2.1M | $1.6M | $472K | $5.7M |
| May 2027 | $2.0M | $2.1M | $-64K | $5.2M |
| Apr 2027 | $1.9M | $1.5M | $340K | $5.3M |
| Mar 2027 | $2.0M | $1.4M | $628K | $4.9M |
| Feb 2027 | $1.9M | $1.4M | $500K | $4.3M |
| Jan 2027 | $1.8M | $1.4M | $463K | $3.7M |
| Dec 2026 | $1.9M | $1.7M | $240K | $3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $120K |
| Westside Builders | $116K |