| Droits TV | $229K |
| Bonus TV de Classement | $37K |
| Jour de match | $0 |
| Sponsoring | $102K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $110K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $26K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $373K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.5M | $1.6M | $-137K | $1.8M |
| Juil 2028 | $1.5M | $1.4M | $74K | $2.0M |
| Juin 2028 | $1.5M | $1.8M | $-238K | $1.9M |
| Mai 2028 | $1.5M | $1.8M | $-256K | $2.1M |
| Avr 2028 | $1.6M | $1.8M | $-223K | $2.4M |
| Mars 2028 | $1.6M | $1.7M | $-59K | $2.6M |
| Févr 2028 | $1.7M | $1.7M | $-27K | $2.6M |
| Janv 2028 | $1.7M | $1.7M | $-89K | $2.7M |
| Déc 2027 | $1.7M | $1.9M | $-169K | $2.7M |
| Nov 2027 | $1.7M | $1.6M | $85K | $2.9M |
| Oct 2027 | $1.6M | $2.4M | $-803K | $2.8M |
| Sept 2027 | $1.6M | $1.6M | $-43K | $3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $662K |
| Greenfield Foods | $564K |