| Droits TV | $2.9M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $37K |
| Merchandising | $958K |
| 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 | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $966K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $5.6M | $2.2M | $3.4M | $67.8M |
| Nov 2028 | $5.7M | $2.1M | $3.6M | $64.5M |
| Oct 2028 | $6.0M | $2.7M | $3.3M | $60.8M |
| Sep 2028 | $6.2M | $2.9M | $3.3M | $57.6M |
| Aug 2028 | $6.1M | $2.4M | $3.7M | $54.2M |
| Jul 2028 | $6.0M | $2.2M | $3.7M | $50.5M |
| Jun 2028 | $6.2M | $2.4M | $3.7M | $46.8M |
| May 2028 | $5.9M | $2.8M | $3.1M | $43.0M |
| Apr 2028 | $5.7M | $2.2M | $3.5M | $40.0M |
| Mar 2028 | $5.8M | $2.3M | $3.5M | $36.5M |
| Feb 2028 | $5.2M | $2.4M | $2.8M | $33.0M |
| Jan 2028 | $5.5M | $1.9M | $3.6M | $50.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $216K |
| Hometown Print | $230K |