| Droits TV | $533K |
| Bonus TV de Classement | $300K |
| Jour de match | $4K |
| Sponsoring | $75K |
| Merchandising | $334K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $978K |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $388K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $1.2M | $1.4M | $-141K | $423K |
| Feb 2028 | $1.2M | $1.3M | $-120K | $565K |
| Jan 2028 | $2.9M | $1.4M | $1.6M | $684K |
| Dec 2027 | $1.2M | $1.2M | $-90K | $-872K |
| Nov 2027 | $1.1M | $1.2M | $-99K | $-782K |
| Oct 2027 | $1.2M | $1.6M | $-471K | $-683K |
| Sep 2027 | $1.1M | $1.5M | $-339K | $-212K |
| Aug 2027 | $1.1M | $1.3M | $-174K | $127K |
| Jul 2027 | $1.1M | $1.4M | $-291K | $301K |
| Jun 2027 | $1.1M | $1.3M | $-236K | $592K |
| May 2027 | $1.1M | $1.3M | $-243K | $828K |
| Apr 2027 | $1.2M | $1.5M | $-314K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $447K |
| Westside Builders | $454K |