| Droits TV | $2.6M |
| Bonus TV de Classement | $184K |
| Jour de match | $117K |
| Sponsoring | $35K |
| Merchandising | $316K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $642K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $3.2M | $1.8M | $1.5M | $22.6M |
| Janv 2028 | $3.7M | $1.8M | $1.9M | $21.1M |
| Déc 2027 | $3.7M | $1.8M | $1.9M | $19.2M |
| Nov 2027 | $3.4M | $1.8M | $1.6M | $17.3M |
| Oct 2027 | $3.5M | $2.1M | $1.4M | $15.7M |
| Sept 2027 | $3.6M | $1.9M | $1.7M | $14.3M |
| Août 2027 | $3.7M | $1.7M | $2.0M | $26.4M |
| Juil 2027 | $3.6M | $1.7M | $1.9M | $24.4M |
| Juin 2027 | $4.9M | $1.7M | $3.2M | $22.6M |
| Mai 2027 | $3.6M | $1.8M | $1.8M | $19.3M |
| Avr 2027 | $4.1M | $1.8M | $2.2M | $17.5M |
| Mars 2027 | $3.8M | $1.8M | $2.0M | $15.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $212K |
| Westside Builders | $213K |