| Droits TV | $2.3M |
| Bonus TV de Classement | $280K |
| Jour de match | $17K |
| Sponsoring | $34K |
| Merchandising | $340K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $35K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $582K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $2.9M | $2.1M | $842K | $37.2M |
| Sep 2028 | $3.2M | $2.0M | $1.1M | $36.3M |
| Aug 2028 | $3.2M | $1.6M | $1.6M | $35.2M |
| Jul 2028 | $3.6M | $1.3M | $2.3M | $33.6M |
| Jun 2028 | $4.0M | $1.4M | $2.6M | $31.6M |
| May 2028 | $3.3M | $1.9M | $1.4M | $29.0M |
| Apr 2028 | $3.2M | $1.3M | $1.9M | $27.6M |
| Mar 2028 | $3.3M | $1.4M | $1.8M | $25.7M |
| Feb 2028 | $3.2M | $2.6M | $619K | $23.9M |
| Jan 2028 | $3.1M | $1.4M | $1.7M | $23.2M |
| Dec 2027 | $2.8M | $1.3M | $1.5M | $21.6M |
| Nov 2027 | $3.0M | $1.4M | $1.6M | $20.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $228K |
| Hometown Print | $208K |