| Droits TV | $231K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $104K |
| Merchandising | $826K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $24K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $338K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $1.2M | $1.4M | $-253K | $62K |
| Jul 2028 | $1.3M | $1.8M | $-530K | $277K |
| Jun 2028 | $1.4M | $1.6M | $-113K | $1.1M |
| May 2028 | $1.6M | $2.2M | $-664K | $1.1M |
| Apr 2028 | $1.5M | $1.6M | $-134K | $1.8M |
| Mar 2028 | $1.5M | $1.8M | $-246K | $1.9M |
| Feb 2028 | $1.9M | $2.5M | $-531K | $2.1M |
| Jan 2028 | $1.4M | $1.4M | $8K | $4.1M |
| Dec 2027 | $1.5M | $1.5M | $35K | $4.1M |
| Nov 2027 | $1.5M | $1.5M | $-9K | $4.1M |
| Oct 2027 | $1.5M | $1.6M | $-169K | $4.1M |
| Sep 2027 | $1.3M | $1.9M | $-516K | $4.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $590K |
| Greenfield Foods | $662K |