| Droits TV | $3.7M |
| Bonus TV de Classement | $876K |
| Jour de match | $0 |
| Sponsoring | $59K |
| Merchandising | $941K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $30K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $992K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.6M | $2.5M | $3.1M | $28.6M |
| Jul 2028 | $5.7M | $2.9M | $2.7M | $35.6M |
| Jun 2028 | $7.7M | $2.4M | $5.4M | $32.9M |
| May 2028 | $5.6M | $3.1M | $2.6M | $27.5M |
| Apr 2028 | $5.6M | $2.4M | $3.3M | $25.0M |
| Mar 2028 | $6.3M | $2.7M | $3.6M | $21.7M |
| Feb 2028 | $6.2M | $3.2M | $3.0M | $18.1M |
| Jan 2028 | $6.4M | $2.6M | $3.7M | $15.1M |
| Dec 2027 | $6.3M | $3.2M | $3.0M | $11.4M |
| Nov 2027 | $6.0M | $2.7M | $3.2M | $8.3M |
| Oct 2027 | $5.6M | $3.4M | $2.2M | $5.1M |
| Sep 2027 | $7.0M | $4.4M | $2.6M | $2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $344K |
| Hometown Print | $358K |