| Droits TV | $1.9M |
| Bonus TV de Classement | $80K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $291K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $497K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $2.3M | $1.5M | $803K | $22.3M |
| Jul 2028 | $2.4M | $1.8M | $503K | $21.4M |
| Jun 2028 | $2.6M | $1.4M | $1.2M | $20.9M |
| May 2028 | $2.4M | $1.7M | $678K | $19.7M |
| Apr 2028 | $2.4M | $1.6M | $789K | $19.0M |
| Mar 2028 | $2.4M | $1.5M | $944K | $18.2M |
| Feb 2028 | $2.4M | $2.1M | $205K | $17.2M |
| Jan 2028 | $2.4M | $1.6M | $879K | $17.0M |
| Dec 2027 | $2.7M | $1.8M | $820K | $16.1M |
| Nov 2027 | $2.8M | $1.7M | $1.1M | $15.3M |
| Oct 2027 | $2.9M | $1.7M | $1.2M | $14.2M |
| Sep 2027 | $3.8M | $3.1M | $672K | $13.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $202K |
| Hometown Print | $213K |