| Droits TV | $1.4M |
| Bonus TV de Classement | $345K |
| Jour de match | $0 |
| Sponsoring | $39K |
| Merchandising | $688K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $517K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $60K |
| Entretien installations | $478K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $5.2M | $2.1M | $3.1M | $2.2M |
| Dec 2027 | $1.7M | $1.8M | $-103K | $-911K |
| Nov 2027 | $1.7M | $1.6M | $43K | $-808K |
| Oct 2027 | $1.7M | $2.7M | $-986K | $-851K |
| Sep 2027 | $1.7M | $2.1M | $-390K | $135K |
| Aug 2027 | $3.0M | $1.5M | $1.5M | $525K |
| Jul 2027 | $6.1M | $2.2M | $3.8M | $-959K |
| Jun 2027 | $1.6M | $2.2M | $-504K | $-4.8M |
| May 2027 | $1.7M | $2.3M | $-560K | $-4.3M |
| Apr 2027 | $1.6M | $2.3M | $-643K | $-3.7M |
| Mar 2027 | $1.5M | $2.2M | $-673K | $-3.1M |
| Feb 2027 | $1.3M | $1.8M | $-486K | $-2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $466K |
| Westside Builders | $440K |