| Droits TV | $4.5M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $8K |
| Sponsoring | $61K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $38K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $7.6M | $3.1M | $4.5M | $121.4M |
| Oct 2028 | $8.9M | $3.8M | $5.1M | $116.9M |
| Sep 2028 | $7.7M | $3.6M | $4.0M | $111.8M |
| Aug 2028 | $7.6M | $3.7M | $3.9M | $107.8M |
| Jul 2028 | $8.2M | $3.6M | $4.7M | $103.9M |
| Jun 2028 | $7.7M | $3.1M | $4.6M | $99.2M |
| May 2028 | $7.3M | $3.3M | $4.0M | $94.6M |
| Apr 2028 | $8.2M | $3.3M | $5.0M | $90.6M |
| Mar 2028 | $7.0M | $2.8M | $4.3M | $85.6M |
| Feb 2028 | $7.1M | $2.9M | $4.2M | $81.3M |
| Jan 2028 | $10.7M | $2.4M | $8.2M | $77.1M |
| Dec 2027 | $6.8M | $2.3M | $4.5M | $69.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $391K |
| Greenfield Foods | $481K |