| Droits TV | $5.6M |
| Bonus TV de Classement | $439K |
| Jour de match | $23K |
| Sponsoring | $82K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $51K |
| Amortissement Transferts | $67K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $8.1M | $3.9M | $4.2M | $157.4M |
| Jun 2028 | $8.7M | $4.1M | $4.6M | $155.5M |
| May 2028 | $9.4M | $4.5M | $4.9M | $150.8M |
| Apr 2028 | $7.2M | $3.9M | $3.3M | $145.9M |
| Mar 2028 | $10.3M | $4.3M | $5.9M | $142.5M |
| Feb 2028 | $10.2M | $3.4M | $6.8M | $136.5M |
| Jan 2028 | $29.8M | $4.7M | $25.1M | $129.6M |
| Dec 2027 | $12.9M | $3.6M | $9.3M | $104.5M |
| Nov 2027 | $13.0M | $3.6M | $9.4M | $95.2M |
| Oct 2027 | $10.8M | $4.1M | $6.7M | $85.7M |
| Sep 2027 | $13.2M | $4.5M | $8.7M | $78.9M |
| Aug 2027 | $10.0M | $3.9M | $6.0M | $70.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $533K |
| Westside Builders | $451K |