| Droits TV | $1.7M |
| Bonus TV de Classement | $649K |
| Jour de match | $17K |
| Sponsoring | $24K |
| Merchandising | $252K |
| Prime de Coupe | $127K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $13K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $35K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $557K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $2.7M | $1.8M | $983K | $19.0M |
| Juin 2028 | $2.6M | $1.7M | $848K | $18.0M |
| Mai 2028 | $2.2M | $1.9M | $277K | $17.1M |
| Avr 2028 | $2.1M | $1.5M | $598K | $16.8M |
| Mars 2028 | $2.1M | $1.4M | $680K | $16.2M |
| Févr 2028 | $2.2M | $1.3M | $807K | $16.0M |
| Janv 2028 | $2.3M | $1.3M | $913K | $15.2M |
| Déc 2027 | $2.2M | $1.3M | $837K | $14.3M |
| Nov 2027 | $2.4M | $1.4M | $1.0M | $13.5M |
| Oct 2027 | $2.2M | $1.8M | $398K | $12.5M |
| Sept 2027 | $2.5M | $2.2M | $302K | $12.1M |
| Août 2027 | $2.5M | $1.7M | $800K | $11.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $138K |
| Local Dairy Co. | $153K |