| Droits TV | $209K |
| Bonus TV de Classement | $125K |
| Jour de match | $190K |
| Sponsoring | $102K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $505K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.4M | $2.8M | $-389K | $-3.0M |
| Nov 2028 | $2.5M | $2.7M | $-126K | $-2.6M |
| Oct 2028 | $2.3M | $3.9M | $-1.6M | $-2.5M |
| Sep 2028 | $4.4M | $2.3M | $2.1M | $-886K |
| Aug 2028 | $2.1M | $2.6M | $-502K | $-3.0M |
| Jul 2028 | $2.4M | $2.7M | $-294K | $-2.5M |
| Jun 2028 | $2.3M | $2.2M | $85K | $-2.2M |
| May 2028 | $2.2M | $3.6M | $-1.4M | $-2.3M |
| Apr 2028 | $2.2M | $2.5M | $-320K | $-935K |
| Mar 2028 | $2.2M | $2.7M | $-503K | $-615K |
| Feb 2028 | $2.6M | $2.9M | $-344K | $-112K |
| Jan 2028 | $2.2M | $2.6M | $-323K | $232K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $577K |
| Greenfield Foods | $650K |