| Droits TV | $3.3M |
| Bonus TV de Classement | $728K |
| Jour de match | $0 |
| Sponsoring | $45K |
| Merchandising | $887K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $839K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $5.0M | $1.9M | $3.1M | $24.9M |
| Nov 2027 | $5.0M | $1.9M | $3.1M | $21.8M |
| Oct 2027 | $5.0M | $1.9M | $3.1M | $18.7M |
| Sept 2027 | $5.0M | $2.0M | $3.0M | $15.6M |
| Août 2027 | $5.0M | $2.2M | $2.8M | $12.6M |
| Juil 2027 | $4.8M | $2.6M | $2.2M | $9.8M |
| Juin 2027 | $5.2M | $2.9M | $2.3M | $7.7M |
| Mai 2027 | $5.8M | $5.3M | $533K | $5.3M |
| Avr 2027 | $5.5M | $2.5M | $3.0M | $4.8M |
| Mars 2027 | $4.3M | $2.8M | $1.5M | $1.7M |
| Févr 2027 | $1.6M | $1.5M | $132K | $228K |
| Janv 2027 | $1.9M | $1.7M | $188K | $97K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $252K |
| Westside Builders | $306K |