| Droits TV | $334K |
| Bonus TV de Classement | $84K |
| Jour de match | $50K |
| Sponsoring | $93K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $43K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $34K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $452K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.7M | $1.5M | $209K | $1.3M |
| Mai 2028 | $1.7M | $2.0M | $-273K | $1.0M |
| Avr 2028 | $1.8M | $1.8M | $47K | $1.3M |
| Mars 2028 | $1.9M | $1.7M | $214K | $1.2M |
| Févr 2028 | $2.0M | $2.2M | $-230K | $1.0M |
| Janv 2028 | $1.8M | $1.6M | $240K | $1.4M |
| Déc 2027 | $1.8M | $1.6M | $203K | $1.2M |
| Nov 2027 | $1.8M | $1.7M | $140K | $966K |
| Oct 2027 | $1.7M | $4.3M | $-2.6M | $817K |
| Sept 2027 | $1.5M | $2.2M | $-654K | $3.4M |
| Août 2027 | $1.5M | $1.7M | $-219K | $4.0M |
| Juil 2027 | $1.5M | $1.4M | $140K | $4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $622K |
| Hometown Print | $496K |