| Droits TV | $505K |
| Bonus TV de Classement | $114K |
| Jour de match | $10K |
| Sponsoring | $79K |
| Merchandising | $364K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $28K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $338K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $1.1M | $1.5M | $-382K | $1.7M |
| Mar 2028 | $1.1M | $1.3M | $-206K | $2.1M |
| Feb 2028 | $1.2M | $1.6M | $-444K | $2.3M |
| Jan 2028 | $1.9M | $1.3M | $599K | $2.7M |
| Dec 2027 | $1.2M | $1.3M | $-106K | $2.1M |
| Nov 2027 | $1.2M | $1.2M | $-72K | $2.2M |
| Oct 2027 | $1.2M | $1.3M | $-103K | $2.3M |
| Sep 2027 | $1.2M | $1.4M | $-186K | $2.4M |
| Aug 2027 | $1.2M | $1.2M | $-77K | $2.6M |
| Jul 2027 | $3.1M | $1.4M | $1.7M | $2.6M |
| Jun 2027 | $1.2M | $1.4M | $-227K | $913K |
| May 2027 | $1.2M | $1.4M | $-213K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $481K |
| Westside Builders | $463K |