| Droits TV | $2.2M |
| Bonus TV de Classement | $889K |
| Jour de match | $201K |
| Sponsoring | $32K |
| Merchandising | $572K |
| 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 | $32K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $724K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $3.9M | $1.9M | $2.0M | $33.3M |
| Mar 2028 | $4.0M | $2.0M | $2.0M | $31.3M |
| Feb 2028 | $4.1M | $2.3M | $1.8M | $29.3M |
| Jan 2028 | $13.3M | $1.7M | $11.6M | $57.7M |
| Dec 2027 | $4.1M | $1.7M | $2.4M | $46.1M |
| Nov 2027 | $4.1M | $1.6M | $2.5M | $43.6M |
| Oct 2027 | $4.2M | $1.7M | $2.5M | $41.2M |
| Sep 2027 | $8.0M | $1.7M | $6.3M | $38.7M |
| Aug 2027 | $4.3M | $1.7M | $2.6M | $32.3M |
| Jul 2027 | $6.8M | $1.6M | $5.2M | $29.7M |
| Jun 2027 | $4.5M | $1.5M | $3.0M | $24.7M |
| May 2027 | $4.4M | $1.5M | $2.9M | $21.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $178K |
| Local Dairy Co. | $210K |