| Droits TV | $3.5M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $5K |
| Sponsoring | $51K |
| Merchandising | $599K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $35K |
| Amortissement Transferts | $110K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $96K |
| Entretien installations | $907K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $5.4M | $3.4M | $2.0M | $25.7M |
| Déc 2027 | $5.7M | $3.2M | $2.4M | $23.6M |
| Nov 2027 | $6.3M | $3.5M | $2.8M | $21.1M |
| Oct 2027 | $6.1M | $3.9M | $2.2M | $18.1M |
| Sept 2027 | $5.1M | $3.6M | $1.5M | $15.8M |
| Août 2027 | $5.5M | $3.2M | $2.3M | $14.2M |
| Juil 2027 | $5.4M | $2.5M | $2.9M | $25.2M |
| Juin 2027 | $7.2M | $2.3M | $4.9M | $26.4M |
| Mai 2027 | $5.3M | $2.6M | $2.7M | $21.4M |
| Avr 2027 | $5.0M | $2.9M | $2.1M | $18.7M |
| Mars 2027 | $5.1M | $2.8M | $2.3M | $16.6M |
| Févr 2027 | $5.1M | $2.9M | $2.2M | $14.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $323K |
| Greenfield Foods | $284K |