| Droits TV | $2.8M |
| Bonus TV de Classement | $445K |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $884K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $38K |
| Amortissement Transferts | $218K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $818K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $4.2M | $3.1M | $1.1M | $5.2M |
| Apr 2028 | $4.3M | $2.8M | $1.5M | $3.9M |
| Mar 2028 | $4.4M | $3.6M | $799K | $2.1M |
| Feb 2028 | $4.6M | $3.8M | $876K | $1.1M |
| Jan 2028 | $4.5M | $3.2M | $1.3M | $29K |
| Dec 2027 | $4.6M | $3.5M | $1.1M | $-1.5M |
| Nov 2027 | $4.7M | $3.4M | $1.4M | $-2.8M |
| Oct 2027 | $4.7M | $3.3M | $1.4M | $-4.4M |
| Sep 2027 | $4.5M | $4.0M | $494K | $-6.0M |
| Aug 2027 | $4.5M | $2.4M | $2.1M | $12.3M |
| Jul 2027 | $4.7M | $2.7M | $2.1M | $11.6M |
| Jun 2027 | $4.8M | $2.1M | $2.7M | $11.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $245K |
| Westside Builders | $216K |