| Droits TV | $723K |
| Bonus TV de Classement | $107K |
| Jour de match | $0 |
| Sponsoring | $87K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $29K |
| Amortissement Transferts | $271K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $678K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $3.2M | $3.9M | $-696K | $13.0M |
| Jun 2028 | $4.5M | $3.0M | $1.5M | $13.4M |
| May 2028 | $3.2M | $3.3M | $-55K | $11.7M |
| Apr 2028 | $3.3M | $3.3M | $-6K | $11.5M |
| Mar 2028 | $3.4M | $3.0M | $460K | $11.2M |
| Feb 2028 | $3.5M | $3.7M | $-198K | $10.5M |
| Jan 2028 | $3.5M | $3.2M | $304K | $11.6M |
| Dec 2027 | $3.7M | $4.0M | $-344K | $11.1M |
| Nov 2027 | $3.7M | $3.6M | $87K | $11.2M |
| Oct 2027 | $4.1M | $3.5M | $611K | $10.8M |
| Sep 2027 | $3.6M | $3.9M | $-302K | $10.0M |
| Aug 2027 | $3.5M | $3.6M | $-44K | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $491K |
| Local Dairy Co. | $558K |