| Droits TV | $1.2M |
| Bonus TV de Classement | $586K |
| Jour de match | $0 |
| Sponsoring | $14K |
| Merchandising | $350K |
| Prime de Coupe | $630K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $67K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $546K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $2.8M | $2.2M | $625K | $5.3M |
| Juin 2028 | $2.3M | $2.0M | $281K | $4.7M |
| Mai 2028 | $2.5M | $4.0M | $-1.4M | $4.4M |
| Avr 2028 | $2.4M | $2.2M | $207K | $5.8M |
| Mars 2028 | $2.4M | $2.4M | $68K | $5.6M |
| Févr 2028 | $2.5M | $2.4M | $66K | $5.6M |
| Janv 2028 | $2.3M | $2.1M | $147K | $5.5M |
| Déc 2027 | $2.3M | $2.2M | $151K | $5.3M |
| Nov 2027 | $2.1M | $2.0M | $108K | $5.2M |
| Oct 2027 | $2.2M | $2.1M | $95K | $5.1M |
| Sept 2027 | $2.1M | $2.4M | $-304K | $5.0M |
| Août 2027 | $2.2M | $1.6M | $659K | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $89K |
| Greenfield Foods | $82K |