| Droits TV | $3.9M |
| Bonus TV de Classement | $770K |
| Jour de match | $0 |
| Sponsoring | $48K |
| Merchandising | $867K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $32K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $6.7M | $3.9M | $2.8M | $35.9M |
| Jun 2028 | $7.3M | $3.5M | $3.8M | $33.0M |
| May 2028 | $5.5M | $3.6M | $1.9M | $29.3M |
| Apr 2028 | $5.6M | $3.2M | $2.4M | $27.3M |
| Mar 2028 | $5.6M | $3.4M | $2.2M | $24.9M |
| Feb 2028 | $5.6M | $4.5M | $1.1M | $22.7M |
| Jan 2028 | $5.7M | $3.4M | $2.3M | $21.6M |
| Dec 2027 | $5.6M | $3.4M | $2.1M | $19.3M |
| Nov 2027 | $5.1M | $3.6M | $1.5M | $17.2M |
| Oct 2027 | $5.1M | $3.6M | $1.5M | $15.6M |
| Sep 2027 | $5.9M | $4.8M | $1.2M | $14.1M |
| Aug 2027 | $5.4M | $3.3M | $2.1M | $12.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $286K |
| Westside Builders | $294K |