| Droits TV | $2.4M |
| Bonus TV de Classement | $754K |
| Jour de match | $290K |
| Sponsoring | $37K |
| Merchandising | $925K |
| Prime de Coupe | $712K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $41K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $36K |
| Amortissement Transferts | $95K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $819K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $5.2M | $3.0M | $2.1M | $54.4M |
| Feb 2028 | $5.4M | $3.2M | $2.3M | $52.2M |
| Jan 2028 | $4.7M | $2.4M | $2.4M | $50.7M |
| Dec 2027 | $4.6M | $2.4M | $2.1M | $48.2M |
| Nov 2027 | $4.2M | $2.4M | $1.9M | $46.0M |
| Oct 2027 | $4.2M | $2.6M | $1.6M | $44.0M |
| Sep 2027 | $4.5M | $2.4M | $2.1M | $42.4M |
| Aug 2027 | $4.5M | $1.9M | $2.7M | $60.4M |
| Jul 2027 | $17.2M | $1.9M | $15.3M | $57.8M |
| Jun 2027 | $5.9M | $1.9M | $3.9M | $42.6M |
| May 2027 | $4.6M | $3.4M | $1.2M | $38.6M |
| Apr 2027 | $4.5M | $1.9M | $2.6M | $37.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $227K |
| Greenfield Foods | $221K |