| Droits TV | $237K |
| Bonus TV de Classement | $66K |
| Jour de match | $0 |
| Sponsoring | $98K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $34K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $563K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $2.2M | $2.1M | $100K | $3.1M |
| Juin 2028 | $2.6M | $2.1M | $467K | $3.0M |
| Mai 2028 | $2.5M | $2.6M | $-122K | $2.5M |
| Avr 2028 | $2.9M | $2.6M | $275K | $2.6M |
| Mars 2028 | $3.3M | $3.4M | $-98K | $2.2M |
| Févr 2028 | $3.4M | $2.7M | $719K | $2.3M |
| Janv 2028 | $3.0M | $2.4M | $552K | $3.5M |
| Déc 2027 | $3.1M | $2.5M | $638K | $2.9M |
| Nov 2027 | $2.8M | $2.6M | $172K | $2.3M |
| Oct 2027 | $2.9M | $6.0M | $-3.2M | $2.1M |
| Sept 2027 | $2.5M | $2.5M | $5K | $5.3M |
| Août 2027 | $2.6M | $2.2M | $400K | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $607K |
| Local Dairy Co. | $575K |