| Droits TV | $952K |
| Bonus TV de Classement | $0 |
| Jour de match | $43K |
| Sponsoring | $16K |
| Merchandising | $124K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $134K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $23K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $328K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $1.3M | $1.6M | $-322K | $-3.9M |
| Juin 2028 | $1.3M | $1.3M | $-60K | $-3.6M |
| Mai 2028 | $1.4M | $1.6M | $-207K | $-3.5M |
| Avr 2028 | $1.5M | $1.3M | $119K | $-3.3M |
| Mars 2028 | $1.3M | $1.3M | $-558 | $-3.4M |
| Févr 2028 | $1.3M | $1.1M | $223K | $-3.4M |
| Janv 2028 | $1.3M | $1.2M | $71K | $-3.7M |
| Déc 2027 | $1.5M | $1.4M | $107K | $-3.7M |
| Nov 2027 | $1.4M | $1.2M | $138K | $-3.8M |
| Oct 2027 | $1.4M | $3.3M | $-1.9M | $-4.0M |
| Sept 2027 | $1.4M | $2.5M | $-1.1M | $-2.1M |
| Août 2027 | $1.4M | $1.5M | $-113K | $-1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $94K |
| Greenfield Foods | $99K |