| Droits TV | $2.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $235K |
| Sponsoring | $39K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $388K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $41K |
| Amortissement Transferts | $144K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $436K |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $5.7M | $3.8M | $1.8M | $23.9M |
| Janv 2028 | $5.4M | $3.5M | $1.8M | $21.9M |
| Déc 2027 | $5.3M | $2.9M | $2.4M | $19.9M |
| Nov 2027 | $5.2M | $3.0M | $2.2M | $17.3M |
| Oct 2027 | $5.1M | $2.7M | $2.4M | $32.8M |
| Sept 2027 | $5.2M | $3.4M | $1.8M | $30.2M |
| Août 2027 | $5.5M | $2.4M | $3.1M | $29.1M |
| Juil 2027 | $5.2M | $2.5M | $2.8M | $25.8M |
| Juin 2027 | $8.4M | $2.3M | $6.1M | $24.7M |
| Mai 2027 | $5.2M | $2.7M | $2.5M | $18.6M |
| Avr 2027 | $5.8M | $2.7M | $3.1M | $16.0M |
| Mars 2027 | $5.1M | $2.8M | $2.3M | $12.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $246K |
| Westside Builders | $224K |