| Droits TV | $1.3M |
| Bonus TV de Classement | $759K |
| Jour de match | $76K |
| Sponsoring | $18K |
| Merchandising | $348K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $32K |
| Amortissement Transferts | $69K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $562K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $2.5M | $2.6M | $-90K | $6.6M |
| Juil 2028 | $2.6M | $2.8M | $-149K | $6.8M |
| Juin 2028 | $2.3M | $2.3M | $49K | $6.9M |
| Mai 2028 | $2.3M | $2.5M | $-160K | $6.8M |
| Avr 2028 | $2.1M | $2.0M | $103K | $6.9M |
| Mars 2028 | $2.1M | $2.3M | $-178K | $6.7M |
| Févr 2028 | $2.2M | $1.9M | $252K | $6.8M |
| Janv 2028 | $2.2M | $1.9M | $258K | $6.5M |
| Déc 2027 | $2.5M | $1.8M | $675K | $6.1M |
| Nov 2027 | $2.1M | $1.8M | $322K | $5.4M |
| Oct 2027 | $2.2M | $2.5M | $-382K | $5.0M |
| Sept 2027 | $2.2M | $1.9M | $382K | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $117K |
| Greenfield Foods | $100K |