| Droits TV | $2.1M |
| Bonus TV de Classement | $515K |
| Jour de match | $19K |
| Sponsoring | $33K |
| Merchandising | $288K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $35K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $531K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $3.0M | $2.2M | $769K | $4.7M |
| May 2027 | $3.2M | $2.2M | $947K | $3.9M |
| Apr 2027 | $3.3M | $2.0M | $1.3M | $3.0M |
| Mar 2027 | $3.6M | $2.2M | $1.4M | $1.6M |
| Feb 2027 | $2.7M | $1.8M | $929K | $200K |
| Jan 2027 | $3.0M | $1.7M | $1.2M | $5.1M |
| Dec 2026 | $2.7M | $1.5M | $1.2M | $3.9M |
| Nov 2026 | $2.6M | $1.4M | $1.2M | $2.7M |
| Oct 2026 | $2.6M | $3.1M | $-467K | $1.5M |
| Sep 2026 | $2.7M | $1.4M | $1.3M | $1.9M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $182K |
| Westside Builders | $214K |