| Droits TV | $955K |
| Bonus TV de Classement | $194K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $177K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $392K |
| Salaires staff | $35K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $298K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $1.4M | $726K | $705K | $18.0M |
| Dec 2027 | $1.4M | $826K | $595K | $17.3M |
| Nov 2027 | $1.3M | $690K | $659K | $16.7M |
| Oct 2027 | $1.4M | $703K | $667K | $16.1M |
| Sep 2027 | $1.4M | $694K | $686K | $15.4M |
| Aug 2027 | $1.6M | $778K | $840K | $14.7M |
| Jul 2027 | $1.6M | $1.1M | $478K | $13.9M |
| Jun 2027 | $1.7M | $954K | $763K | $13.5M |
| May 2027 | $1.8M | $1.4M | $344K | $12.8M |
| Apr 2027 | $1.6M | $852K | $780K | $12.4M |
| Mar 2027 | $1.6M | $627K | $1000K | $12.6M |
| Feb 2027 | $1.7M | $655K | $1.0M | $11.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $99K |
| Hometown Print | $80K |