| Droits TV | $1.5M |
| Bonus TV de Classement | $743K |
| Jour de match | $76K |
| Sponsoring | $10K |
| Merchandising | $599K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $81K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $30K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $17K |
| Entretien installations | $653K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $3.0M | $3.8M | $-867K | $10.6M |
| Sep 2028 | $2.9M | $2.8M | $64K | $11.4M |
| Aug 2028 | $3.0M | $3.3M | $-292K | $12.2M |
| Jul 2028 | $2.8M | $3.3M | $-441K | $12.5M |
| Jun 2028 | $2.8M | $2.5M | $374K | $13.8M |
| May 2028 | $3.0M | $3.4M | $-401K | $13.4M |
| Apr 2028 | $2.9M | $2.5M | $400K | $13.8M |
| Mar 2028 | $2.6M | $2.2M | $419K | $13.4M |
| Feb 2028 | $2.7M | $2.1M | $610K | $13.0M |
| Jan 2028 | $2.6M | $1.7M | $954K | $13.1M |
| Dec 2027 | $3.0M | $2.1M | $946K | $12.1M |
| Nov 2027 | $2.7M | $1.9M | $783K | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $121K |
| Westside Builders | $112K |