| Droits TV | $2.4M |
| Bonus TV de Classement | $529K |
| Jour de match | $107K |
| Sponsoring | $38K |
| Merchandising | $477K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $367K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $48K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $739K |
| Entretien installations | $700K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $4.0M | $3.5M | $446K | $23.8M |
| Janv 2028 | $3.9M | $2.6M | $1.3M | $23.3M |
| Déc 2027 | $4.1M | $2.6M | $1.4M | $22.0M |
| Nov 2027 | $3.5M | $2.3M | $1.2M | $20.5M |
| Oct 2027 | $3.5M | $3.1M | $439K | $19.3M |
| Sept 2027 | $3.7M | $2.1M | $1.6M | $18.8M |
| Août 2027 | $3.7M | $1.9M | $1.8M | $17.2M |
| Juil 2027 | $4.5M | $2.2M | $2.4M | $15.6M |
| Juin 2027 | $4.4M | $2.0M | $2.4M | $13.2M |
| Mai 2027 | $3.6M | $2.6M | $949K | $10.7M |
| Avr 2027 | $3.5M | $2.4M | $1.1M | $9.7M |
| Mars 2027 | $3.7M | $2.6M | $1.1M | $8.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $220K |
| Hometown Print | $239K |