| Droits TV | $3.7M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $67K |
| Sponsoring | $53K |
| Merchandising | $935K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $61K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $48K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $6.1M | $3.3M | $2.8M | $37.4M |
| Feb 2028 | $6.1M | $5.3M | $766K | $34.6M |
| Jan 2028 | $6.5M | $3.4M | $3.1M | $33.8M |
| Dec 2027 | $6.1M | $3.5M | $2.6M | $30.7M |
| Nov 2027 | $6.5M | $3.7M | $2.8M | $28.0M |
| Oct 2027 | $6.0M | $4.2M | $1.8M | $25.2M |
| Sep 2027 | $7.4M | $7.2M | $192K | $23.4M |
| Aug 2027 | $5.7M | $3.3M | $2.4M | $25.0M |
| Jul 2027 | $6.2M | $3.4M | $2.8M | $32.1M |
| Jun 2027 | $8.1M | $3.1M | $5.0M | $29.3M |
| May 2027 | $5.8M | $3.5M | $2.3M | $24.2M |
| Apr 2027 | $5.8M | $3.1M | $2.7M | $21.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $281K |
| Westside Builders | $352K |