| Droits TV | $4.2M |
| Bonus TV de Classement | $674K |
| Jour de match | $43K |
| Sponsoring | $64K |
| Merchandising | $845K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $53K |
| Amortissement Transferts | $139K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $970K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $5.8M | $4.7M | $1.1M | $53.4M |
| Mar 2028 | $7.5M | $4.2M | $3.2M | $52.2M |
| Feb 2028 | $5.9M | $4.5M | $1.4M | $48.8M |
| Jan 2028 | $6.1M | $4.3M | $1.8M | $47.5M |
| Dec 2027 | $6.2M | $4.4M | $1.8M | $45.6M |
| Nov 2027 | $6.3M | $4.6M | $1.7M | $43.7M |
| Oct 2027 | $5.8M | $4.9M | $915K | $41.8M |
| Sep 2027 | $6.6M | $5.1M | $1.6M | $40.8M |
| Aug 2027 | $9.7M | $4.4M | $5.3M | $39.1M |
| Jul 2027 | $10.6M | $3.5M | $7.0M | $53.5M |
| Jun 2027 | $5.6M | $3.5M | $2.1M | $49.7M |
| May 2027 | $5.7M | $4.0M | $1.6M | $47.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $404K |
| Hometown Print | $366K |