| Droits TV | $1.4M |
| Bonus TV de Classement | $670K |
| Jour de match | $30K |
| Sponsoring | $19K |
| Merchandising | $622K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $35K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $684K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $2.9M | $2.1M | $809K | $22.8M |
| Dec 2027 | $3.4M | $2.5M | $905K | $21.9M |
| Nov 2027 | $2.9M | $2.1M | $706K | $21.0M |
| Oct 2027 | $3.4M | $3.1M | $308K | $20.2M |
| Sep 2027 | $8.1M | $2.9M | $5.2M | $19.8M |
| Aug 2027 | $2.8M | $2.9M | $-28K | $14.6M |
| Jul 2027 | $3.0M | $2.5M | $564K | $15.8M |
| Jun 2027 | $2.7M | $2.3M | $394K | $16.9M |
| May 2027 | $2.7M | $2.4M | $337K | $16.5M |
| Apr 2027 | $2.2M | $2.2M | $-15K | $16.1M |
| Mar 2027 | $2.8M | $1.8M | $1.0M | $16.1M |
| Feb 2027 | $2.8M | $1.8M | $961K | $15.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $103K |
| Westside Builders | $122K |