| Droits TV | $2.0M |
| Bonus TV de Classement | $872K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $397K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $24K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $674K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $3.3M | $1.8M | $1.5M | $37.8M |
| Apr 2028 | $3.3M | $1.7M | $1.6M | $36.3M |
| Mar 2028 | $3.3M | $2.2M | $1.1M | $34.7M |
| Feb 2028 | $3.3M | $1.7M | $1.6M | $33.5M |
| Jan 2028 | $3.4M | $1.7M | $1.7M | $31.9M |
| Dec 2027 | $3.3M | $2.0M | $1.2M | $30.3M |
| Nov 2027 | $3.3M | $1.8M | $1.5M | $29.0M |
| Oct 2027 | $4.1M | $2.1M | $2.0M | $27.5M |
| Sep 2027 | $3.4M | $1.8M | $1.6M | $25.5M |
| Aug 2027 | $3.5M | $1.9M | $1.6M | $23.9M |
| Jul 2027 | $3.6M | $1.9M | $1.7M | $22.3M |
| Jun 2027 | $3.3M | $1.8M | $1.5M | $20.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $184K |
| Westside Builders | $199K |