| Droits TV | $2.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $41K |
| Sponsoring | $41K |
| Merchandising | $760K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $116K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $51K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $110K |
| Entretien installations | $682K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Jul 2027 | $3.9M | $1.6M | $2.4M | $20.5M |
| Jun 2027 | $4.7M | $1.7M | $3.0M | $18.4M |
| May 2027 | $3.9M | $4.1M | $-197K | $15.3M |
| Apr 2027 | $4.0M | $1.8M | $2.2M | $15.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $244K |
| Westside Builders | $247K |