| Droits TV | $3.3M |
| Bonus TV de Classement | $531K |
| Jour de match | $8K |
| Sponsoring | $47K |
| 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 | $3.1M |
| Salaires staff | $24K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $988K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.1M | $4.1M | $1.0M | $13.1M |
| Jul 2028 | $5.2M | $2.9M | $2.2M | $12.0M |
| Jun 2028 | $5.3M | $2.8M | $2.4M | $10.6M |
| May 2028 | $4.7M | $3.3M | $1.4M | $8.1M |
| Apr 2028 | $5.0M | $2.8M | $2.2M | $6.7M |
| Mar 2028 | $5.0M | $2.7M | $2.3M | $4.5M |
| Feb 2028 | $5.6M | $2.5M | $3.2M | $58.4M |
| Jan 2028 | $9.2M | $2.6M | $6.6M | $55.2M |
| Dec 2027 | $5.7M | $2.5M | $3.2M | $49.6M |
| Nov 2027 | $5.8M | $2.5M | $3.3M | $46.3M |
| Oct 2027 | $5.8M | $3.2M | $2.5M | $43.0M |
| Sep 2027 | $5.8M | $2.4M | $3.3M | $40.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $279K |
| Greenfield Foods | $280K |