| Droits TV | $3.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $10K |
| Sponsoring | $50K |
| Merchandising | $375K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $197K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $26K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $819K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.1M | $2.3M | $2.8M | $25.1M |
| Oct 2027 | $4.0M | $2.2M | $1.8M | $22.3M |
| Sep 2027 | $4.8M | $3.5M | $1.4M | $20.5M |
| Aug 2027 | $4.3M | $2.2M | $2.1M | $19.1M |
| Jul 2027 | $7.0M | $2.6M | $4.4M | $30.7M |
| Jun 2027 | $5.3M | $1.8M | $3.5M | $26.4M |
| May 2027 | $4.3M | $2.3M | $2.0M | $22.9M |
| Apr 2027 | $4.3M | $1.8M | $2.5M | $20.9M |
| Mar 2027 | $4.6M | $2.0M | $2.6M | $18.3M |
| Feb 2027 | $4.6M | $2.2M | $2.5M | $15.7M |
| Jan 2027 | $4.8M | $2.1M | $2.6M | $13.3M |
| Dec 2026 | $4.7M | $2.1M | $2.6M | $10.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $271K |
| Westside Builders | $328K |