| Droits TV | $2.8M |
| Bonus TV de Classement | $616K |
| Jour de match | $194K |
| Sponsoring | $41K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $971K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $5.2M | $2.2M | $2.9M | $16.4M |
| Nov 2028 | $5.0M | $2.2M | $2.8M | $13.5M |
| Oct 2028 | $5.6M | $2.3M | $3.3M | $10.7M |
| Sep 2028 | $5.9M | $2.6M | $3.3M | $79.6M |
| Aug 2028 | $6.0M | $2.0M | $4.0M | $76.3M |
| Jul 2028 | $7.7M | $2.1M | $5.6M | $72.2M |
| Jun 2028 | $4.9M | $1.8M | $3.1M | $66.6M |
| May 2028 | $5.1M | $2.0M | $3.1M | $63.5M |
| Apr 2028 | $5.8M | $1.7M | $4.1M | $60.4M |
| Mar 2028 | $5.2M | $1.8M | $3.5M | $56.2M |
| Feb 2028 | $5.1M | $1.8M | $3.4M | $52.7M |
| Jan 2028 | $5.9M | $1.7M | $4.2M | $49.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $231K |
| Westside Builders | $261K |