| Droits TV | $2.2M |
| Bonus TV de Classement | $598K |
| Jour de match | $45K |
| Sponsoring | $31K |
| Merchandising | $724K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $84K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $55K |
| Amortissement Transferts | $266K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $97K |
| Entretien installations | $718K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $3.6M | $2.8M | $801K | $391K |
| Déc 2027 | $3.5M | $2.8M | $727K | $184K |
| Nov 2027 | $3.7M | $2.8M | $914K | $-809K |
| Oct 2027 | $3.7M | $2.9M | $824K | $-2.0M |
| Sept 2027 | $4.9M | $2.9M | $2.0M | $-3.1M |
| Août 2027 | $3.5M | $2.9M | $552K | $-5.4M |
| Juil 2027 | $3.4M | $1.8M | $1.7M | $12.7M |
| Juin 2027 | $3.6M | $1.7M | $1.9M | $24.3M |
| Mai 2027 | $3.0M | $1.7M | $1.3M | $22.4M |
| Avr 2027 | $3.1M | $1.6M | $1.4M | $21.1M |
| Mars 2027 | $3.4M | $2.0M | $1.4M | $19.7M |
| Févr 2027 | $3.8M | $1.9M | $1.9M | $18.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $166K |
| Local Dairy Co. | $209K |