| Droits TV | $418K |
| Bonus TV de Classement | $199K |
| Jour de match | $39K |
| Sponsoring | $59K |
| Merchandising | $817K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.4M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $408K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $40K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $268K |
| Entretien installations | $782K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $4.4M | $2.6M | $1.8M | $6.8M |
| Janv 2028 | $4.1M | $2.2M | $1.9M | $4.9M |
| Déc 2027 | $4.0M | $2.4M | $1.6M | $3.0M |
| Nov 2027 | $4.0M | $2.2M | $1.8M | $1.4M |
| Oct 2027 | $4.0M | $8.0M | $-4.0M | $-533K |
| Sept 2027 | $4.0M | $3.3M | $725K | $3.4M |
| Août 2027 | $6.9M | $3.7M | $3.1M | $2.6M |
| Juil 2027 | $4.4M | $2.8M | $1.6M | $19.2M |
| Juin 2027 | $5.6M | $2.7M | $2.8M | $17.5M |
| Mai 2027 | $4.4M | $3.5M | $965K | $14.6M |
| Avr 2027 | $4.5M | $2.9M | $1.6M | $13.6M |
| Mars 2027 | $4.8M | $3.5M | $1.3M | $12.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $340K |
| Greenfield Foods | $364K |