| Droits TV | $239K |
| Bonus TV de Classement | $32K |
| Jour de match | $0 |
| Sponsoring | $94K |
| Merchandising | $1.2M |
| 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 | $20K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $448K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.6M | $1.9M | $-351K | $1.6M |
| Jun 2028 | $1.8M | $1.7M | $113K | $2.0M |
| May 2028 | $1.7M | $2.6M | $-829K | $1.9M |
| Apr 2028 | $1.7M | $1.9M | $-168K | $2.7M |
| Mar 2028 | $1.8M | $1.9M | $-106K | $2.8M |
| Feb 2028 | $1.8M | $2.0M | $-124K | $2.9M |
| Jan 2028 | $1.9M | $2.0M | $-69K | $3.1M |
| Dec 2027 | $1.9M | $2.1M | $-267K | $3.1M |
| Nov 2027 | $1.9M | $1.9M | $9K | $3.4M |
| Oct 2027 | $1.8M | $2.3M | $-518K | $3.4M |
| Sep 2027 | $1.7M | $2.4M | $-658K | $3.9M |
| Aug 2027 | $1.7M | $1.6M | $109K | $4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $609K |
| Local Dairy Co. | $519K |