| Droits TV | $2.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $719K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $32K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $663K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $4.1M | $2.0M | $2.1M | $21.4M |
| Jun 2028 | $4.1M | $2.1M | $2.0M | $19.2M |
| May 2028 | $3.4M | $3.0M | $424K | $17.2M |
| Apr 2028 | $3.4M | $2.3M | $1.2M | $16.7M |
| Mar 2028 | $3.6M | $2.8M | $830K | $15.4M |
| Feb 2028 | $3.8M | $2.6M | $1.1M | $14.5M |
| Jan 2028 | $3.8M | $2.4M | $1.4M | $16.1M |
| Dec 2027 | $3.7M | $2.6M | $1.2M | $14.7M |
| Nov 2027 | $3.9M | $2.7M | $1.3M | $13.5M |
| Oct 2027 | $3.9M | $2.7M | $1.2M | $12.2M |
| Sep 2027 | $4.1M | $2.6M | $1.4M | $11.0M |
| Aug 2027 | $3.9M | $1.8M | $2.1M | $22.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $244K |
| Westside Builders | $247K |