| Droits TV | $1.4M |
| Bonus TV de Classement | $383K |
| Jour de match | $0 |
| Sponsoring | $20K |
| Merchandising | $394K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $33K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $567K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $2.2M | $2.0M | $257K | $8.9M |
| Sep 2028 | $2.4M | $2.6M | $-221K | $8.7M |
| Aug 2028 | $2.5M | $2.3M | $214K | $8.8M |
| Jul 2028 | $2.8M | $2.4M | $465K | $8.6M |
| Jun 2028 | $2.7M | $2.2M | $546K | $8.1M |
| May 2028 | $2.5M | $2.7M | $-197K | $7.5M |
| Apr 2028 | $2.2M | $2.0M | $116K | $7.7M |
| Mar 2028 | $2.1M | $2.6M | $-496K | $7.5M |
| Feb 2028 | $2.1M | $1.6M | $515K | $8.1M |
| Jan 2028 | $2.1M | $1.6M | $553K | $7.6M |
| Dec 2027 | $2.3M | $1.7M | $581K | $7.0M |
| Nov 2027 | $2.0M | $1.5M | $582K | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $120K |
| Westside Builders | $116K |