| Droits TV | $2.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $297K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $913K |
| Salaires staff | $36K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $521K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $3.0M | $1.5M | $1.5M | $14.1M |
| Jun 2028 | $2.8M | $1.4M | $1.4M | $12.5M |
| May 2028 | $2.8M | $1.9M | $827K | $11.1M |
| Apr 2028 | $2.7M | $1.7M | $1.1M | $10.3M |
| Mar 2028 | $2.8M | $1.6M | $1.1M | $9.3M |
| Feb 2028 | $2.8M | $2.5M | $236K | $8.1M |
| Jan 2028 | $2.9M | $1.7M | $1.2M | $7.9M |
| Dec 2027 | $2.9M | $1.7M | $1.2M | $6.7M |
| Nov 2027 | $3.0M | $1.8M | $1.2M | $5.5M |
| Oct 2027 | $3.2M | $2.0M | $1.2M | $4.3M |
| Sep 2027 | $2.8M | $1.9M | $972K | $8.9M |
| Aug 2027 | $2.8M | $1.4M | $1.4M | $7.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $193K |
| Hometown Print | $194K |