| Droits TV | $3.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $76K |
| Sponsoring | $51K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $49K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $6.0M | $3.8M | $2.2M | $89.0M |
| Mar 2028 | $6.1M | $4.1M | $2.0M | $86.8M |
| Feb 2028 | $6.7M | $4.0M | $2.7M | $84.8M |
| Jan 2028 | $7.8M | $4.0M | $3.8M | $82.1M |
| Dec 2027 | $8.6M | $4.2M | $4.3M | $78.4M |
| Nov 2027 | $8.5M | $4.3M | $4.3M | $74.0M |
| Oct 2027 | $8.4M | $4.6M | $3.8M | $69.7M |
| Sep 2027 | $10.1M | $6.6M | $3.4M | $65.9M |
| Aug 2027 | $6.2M | $3.9M | $2.3M | $62.4M |
| Jul 2027 | $8.1M | $3.8M | $4.3M | $75.2M |
| Jun 2027 | $12.0M | $3.8M | $8.2M | $71.2M |
| May 2027 | $6.4M | $3.9M | $2.5M | $63.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $297K |
| Westside Builders | $315K |