| Droits TV | $1000K |
| Bonus TV de Classement | $551K |
| Jour de match | $386K |
| Sponsoring | $15K |
| Merchandising | $309K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $15K |
| Amortissement Transferts | $604 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $555K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.3M | $2.0M | $250K | $11.1M |
| Nov 2028 | $1.9M | $2.1M | $-180K | $10.9M |
| Oct 2028 | $1.9M | $2.2M | $-288K | $11.0M |
| Sep 2028 | $3.5M | $2.0M | $1.5M | $11.3M |
| Aug 2028 | $1.9M | $1.7M | $197K | $9.8M |
| Jul 2028 | $2.0M | $1.7M | $291K | $9.6M |
| Jun 2028 | $2.0M | $1.7M | $293K | $9.3M |
| May 2028 | $2.5M | $2.0M | $480K | $9.1M |
| Apr 2028 | $2.2M | $1.8M | $379K | $8.6M |
| Mar 2028 | $2.4M | $2.3M | $42K | $8.2M |
| Feb 2028 | $2.4M | $1.9M | $530K | $8.2M |
| Jan 2028 | $2.2M | $1.5M | $690K | $7.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $93K |
| Westside Builders | $81K |