| Droits TV | $2.4M |
| Bonus TV de Classement | $385K |
| Jour de match | $35K |
| Sponsoring | $36K |
| Merchandising | $617K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $27K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $3.5M | $3.5M | $-40K | $12.0M |
| Sep 2028 | $3.7M | $3.3M | $408K | $12.0M |
| Aug 2028 | $3.9M | $3.7M | $177K | $11.6M |
| Jul 2028 | $3.8M | $3.6M | $236K | $11.4M |
| Jun 2028 | $3.3M | $3.2M | $96K | $11.1M |
| May 2028 | $4.1M | $3.7M | $418K | $11.0M |
| Apr 2028 | $4.2M | $2.6M | $1.5M | $10.6M |
| Mar 2028 | $4.1M | $4.2M | $-85K | $9.0M |
| Feb 2028 | $4.1M | $2.4M | $1.7M | $9.1M |
| Jan 2028 | $4.2M | $2.4M | $1.8M | $7.3M |
| Dec 2027 | $5.8M | $2.4M | $3.4M | $5.5M |
| Nov 2027 | $4.1M | $2.8M | $1.2M | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $212K |
| Hometown Print | $222K |