| Droits TV | $434K |
| Bonus TV de Classement | $244K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $573K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.6M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $27K |
| Amortissement Transferts | $88K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $664K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $3.9M | $2.6M | $1.3M | $33.0M |
| Juin 2028 | $4.3M | $2.7M | $1.6M | $31.6M |
| Mai 2028 | $3.8M | $2.6M | $1.2M | $29.8M |
| Avr 2028 | $3.9M | $2.9M | $972K | $28.6M |
| Mars 2028 | $4.1M | $3.1M | $956K | $27.5M |
| Févr 2028 | $4.1M | $3.0M | $1.1M | $26.5M |
| Janv 2028 | $4.1M | $2.7M | $1.4M | $25.3M |
| Déc 2027 | $4.0M | $2.9M | $1.0M | $23.8M |
| Nov 2027 | $4.0M | $2.9M | $1.1M | $22.7M |
| Oct 2027 | $3.9M | $4.6M | $-678K | $21.5M |
| Sept 2027 | $4.0M | $6.1M | $-2.1M | $22.1M |
| Août 2027 | $7.1M | $2.1M | $5.0M | $24.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $322K |
| Hometown Print | $356K |