| Droits TV | $2.1M |
| Bonus TV de Classement | $904K |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $474K |
| 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 | $28K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $704K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $3.7M | $2.2M | $1.5M | $38.5M |
| Jun 2028 | $5.0M | $2.1M | $2.9M | $37.6M |
| May 2028 | $3.5M | $2.2M | $1.3M | $34.7M |
| Apr 2028 | $3.5M | $2.0M | $1.4M | $33.4M |
| Mar 2028 | $3.4M | $2.0M | $1.4M | $31.9M |
| Feb 2028 | $3.5M | $2.3M | $1.2M | $30.5M |
| Jan 2028 | $3.6M | $2.1M | $1.5M | $29.3M |
| Dec 2027 | $3.6M | $2.2M | $1.4M | $27.8M |
| Nov 2027 | $3.4M | $2.1M | $1.3M | $26.3M |
| Oct 2027 | $2.9M | $2.0M | $904K | $25.0M |
| Sep 2027 | $3.0M | $2.0M | $947K | $24.1M |
| Aug 2027 | $3.6M | $1.9M | $1.7M | $23.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $171K |
| Hometown Print | $172K |