| Droits TV | $3.6M |
| Bonus TV de Classement | $582K |
| Jour de match | $0 |
| Sponsoring | $49K |
| Merchandising | $603K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $66K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $38K |
| Amortissement Transferts | $129K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $829K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $4.9M | $3.0M | $1.9M | $43.3M |
| Juil 2028 | $4.9M | $2.6M | $2.2M | $41.3M |
| Juin 2028 | $6.4M | $2.9M | $3.5M | $38.9M |
| Mai 2028 | $4.8M | $3.4M | $1.3M | $35.3M |
| Avr 2028 | $9.4M | $3.5M | $5.9M | $33.9M |
| Mars 2028 | $4.7M | $3.2M | $1.5M | $27.8M |
| Févr 2028 | $4.6M | $3.1M | $1.6M | $26.2M |
| Janv 2028 | $4.5M | $3.0M | $1.5M | $24.5M |
| Déc 2027 | $4.6M | $2.8M | $1.7M | $22.8M |
| Nov 2027 | $4.4M | $2.9M | $1.5M | $20.9M |
| Oct 2027 | $4.7M | $3.9M | $797K | $19.3M |
| Sept 2027 | $4.8M | $3.2M | $1.6M | $18.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $309K |
| Westside Builders | $278K |