| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $22K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $31K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $872K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $196K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $2.3M | $2.9M | $-640K | $-57.0M |
| Jun 2028 | $138K | $3.3M | $-3.2M | $-56.4M |
| May 2028 | $138K | $3.3M | $-3.2M | $-53.2M |
| Apr 2028 | $163K | $2.9M | $-2.7M | $-50.0M |
| Mar 2028 | $252K | $3.2M | $-3.0M | $-47.3M |
| Feb 2028 | $553K | $6.5M | $-6.0M | $-44.3M |
| Jan 2028 | $260K | $3.5M | $-3.2M | $-38.4M |
| Dec 2027 | $462K | $4.2M | $-3.7M | $-35.1M |
| Nov 2027 | $309K | $3.9M | $-3.5M | $-31.4M |
| Oct 2027 | $233K | $4.8M | $-4.6M | $-27.9M |
| Sep 2027 | $200K | $6.8M | $-6.6M | $-23.3M |
| Aug 2027 | $374K | $3.3M | $-2.9M | $-16.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $396K |
| Westside Builders | $326K |