| Droits TV | $4.2M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $12K |
| Sponsoring | $70K |
| Merchandising | $920K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $81K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $52K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $7.2M | $3.2M | $3.9M | $46.8M |
| Jul 2027 | $7.4M | $3.4M | $4.0M | $42.9M |
| Jun 2027 | $7.4M | $3.2M | $4.1M | $38.9M |
| May 2027 | $7.4M | $3.1M | $4.3M | $34.7M |
| Apr 2027 | $6.9M | $3.1M | $3.8M | $30.4M |
| Mar 2027 | $6.4M | $2.9M | $3.6M | $26.7M |
| Feb 2027 | $6.4M | $2.9M | $3.5M | $25.2M |
| Jan 2027 | $9.0M | $2.7M | $6.3M | $21.7M |
| Dec 2026 | $6.3M | $2.6M | $3.8M | $15.4M |
| Nov 2026 | $6.3M | $2.5M | $3.8M | $11.6M |
| Oct 2026 | $6.4M | $4.4M | $2.1M | $7.8M |
| Sep 2026 | $6.6M | $2.7M | $3.8M | $5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $426K |
| Westside Builders | $415K |