| Droits TV | $3.0M |
| Bonus TV de Classement | $733K |
| Jour de match | $2K |
| Sponsoring | $51K |
| Merchandising | $441K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $33K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $758K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.2M | $3.2M | $1.1M | $53.4M |
| Aug 2028 | $4.3M | $2.7M | $1.6M | $52.3M |
| Jul 2028 | $4.5M | $2.8M | $1.7M | $50.8M |
| Jun 2028 | $5.7M | $2.5M | $3.3M | $49.1M |
| May 2028 | $4.3M | $2.9M | $1.4M | $45.8M |
| Apr 2028 | $4.3M | $2.5M | $1.8M | $44.5M |
| Mar 2028 | $4.7M | $2.6M | $2.1M | $42.7M |
| Feb 2028 | $4.2M | $2.9M | $1.4M | $40.5M |
| Jan 2028 | $5.5M | $2.8M | $2.7M | $39.2M |
| Dec 2027 | $6.4M | $3.2M | $3.2M | $36.5M |
| Nov 2027 | $6.1M | $2.9M | $3.2M | $33.3M |
| Oct 2027 | $5.9M | $2.9M | $3.1M | $30.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $338K |
| Greenfield Foods | $270K |