| Droits TV | $2.8M |
| Bonus TV de Classement | $909K |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $266K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $161K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $701K |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $564K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $4.1M | $1.3M | $2.8M | $56.8M |
| Juin 2028 | $3.5M | $1.2M | $2.3M | $53.9M |
| Mai 2028 | $3.6M | $1.2M | $2.5M | $51.6M |
| Avr 2028 | $3.7M | $1.1M | $2.5M | $49.1M |
| Mars 2028 | $3.5M | $1.1M | $2.4M | $46.6M |
| Févr 2028 | $3.6M | $1.1M | $2.5M | $44.2M |
| Janv 2028 | $4.0M | $1.1M | $2.8M | $41.8M |
| Déc 2027 | $3.9M | $1.1M | $2.7M | $38.9M |
| Nov 2027 | $3.3M | $1.3M | $2.0M | $36.2M |
| Oct 2027 | $3.7M | $1.6M | $2.1M | $34.2M |
| Sept 2027 | $3.3M | $980K | $2.3M | $35.8M |
| Août 2027 | $3.3M | $959K | $2.3M | $33.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $241K |
| Hometown Print | $215K |