| Droits TV | $2.2M |
| Bonus TV de Classement | $369K |
| Jour de match | $36K |
| Sponsoring | $36K |
| Merchandising | $312K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $69K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $35K |
| Amortissement Transferts | $73K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $131K |
| Entretien installations | $522K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $3.1M | $2.0M | $1.0M | $18.8M |
| Mars 2028 | $3.2M | $2.4M | $829K | $17.7M |
| Févr 2028 | $3.4M | $2.3M | $1.1M | $16.8M |
| Janv 2028 | $3.2M | $2.2M | $939K | $15.6M |
| Déc 2027 | $3.2M | $2.2M | $923K | $14.6M |
| Nov 2027 | $2.9M | $2.2M | $671K | $13.6M |
| Oct 2027 | $2.8M | $4.5M | $-1.7M | $12.8M |
| Sept 2027 | $3.1M | $2.2M | $938K | $14.5M |
| Août 2027 | $3.1M | $2.6M | $503K | $17.2M |
| Juil 2027 | $3.5M | $1.6M | $1.8M | $16.6M |
| Juin 2027 | $3.6M | $1.6M | $2.0M | $18.3M |
| Mai 2027 | $3.1M | $1.7M | $1.4M | $16.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $242K |
| Local Dairy Co. | $188K |