| Droits TV | $2.7M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $4K |
| Sponsoring | $37K |
| Merchandising | $800K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $37K |
| Amortissement Transferts | $107K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $840K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2028 | $4.8M | $3.0M | $1.8M | $42.8M |
| Avr 2028 | $5.0M | $2.7M | $2.3M | $40.8M |
| Mars 2028 | $5.1M | $2.9M | $2.2M | $38.4M |
| Févr 2028 | $5.5M | $3.3M | $2.1M | $36.1M |
| Janv 2028 | $5.1M | $2.8M | $2.3M | $34.2M |
| Déc 2027 | $4.9M | $2.7M | $2.2M | $31.7M |
| Nov 2027 | $4.5M | $2.8M | $1.7M | $29.5M |
| Oct 2027 | $4.2M | $2.8M | $1.4M | $27.6M |
| Sept 2027 | $19.7M | $2.9M | $16.8M | $26.1M |
| Août 2027 | $5.0M | $2.8M | $2.2M | $30.1M |
| Juil 2027 | $5.0M | $2.1M | $2.8M | $30.2M |
| Juin 2027 | $8.1M | $2.1M | $6.0M | $29.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $236K |
| Westside Builders | $211K |