| Droits TV | $231K |
| Bonus TV de Classement | $112K |
| Jour de match | $0 |
| Sponsoring | $99K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $920K |
| Salaires staff | $30K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $384K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.7M | $1.3M | $373K | $3.3M |
| Juil 2028 | $1.7M | $1.3M | $410K | $2.9M |
| Juin 2028 | $2.0M | $1.9M | $151K | $2.5M |
| Mai 2028 | $2.0M | $1.8M | $191K | $2.3M |
| Avr 2028 | $2.0M | $1.7M | $342K | $2.1M |
| Mars 2028 | $2.1M | $1.9M | $155K | $1.8M |
| Févr 2028 | $2.2M | $1.8M | $450K | $1.6M |
| Janv 2028 | $2.1M | $1.7M | $361K | $1.2M |
| Déc 2027 | $2.1M | $1.9M | $201K | $803K |
| Nov 2027 | $2.2M | $1.8M | $409K | $598K |
| Oct 2027 | $2.1M | $3.5M | $-1.4M | $185K |
| Sept 2027 | $1.8M | $2.0M | $-180K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $535K |
| Hometown Print | $650K |