| Droits TV | $1.4M |
| Bonus TV de Classement | $340K |
| Jour de match | $55K |
| Sponsoring | $19K |
| Merchandising | $552K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $51K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $23K |
| Amortissement Transferts | $106K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $300K |
| Entretien installations | $626K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.5M | $3.4M | $-977K | $18.9M |
| Aug 2028 | $2.5M | $3.8M | $-1.2M | $19.7M |
| Jul 2028 | $3.3M | $3.2M | $79K | $20.8M |
| Jun 2028 | $2.3M | $2.6M | $-263K | $23.1M |
| May 2028 | $2.5M | $3.0M | $-577K | $23.3M |
| Apr 2028 | $2.3M | $2.5M | $-245K | $23.8M |
| Mar 2028 | $2.9M | $2.4M | $526K | $24.0M |
| Feb 2028 | $2.9M | $2.3M | $539K | $23.4M |
| Jan 2028 | $2.9M | $2.1M | $809K | $22.8M |
| Dec 2027 | $3.4M | $2.5M | $905K | $21.9M |
| Nov 2027 | $2.9M | $2.1M | $706K | $21.0M |
| Oct 2027 | $3.4M | $3.1M | $308K | $20.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $103K |
| Westside Builders | $122K |