| Droits TV | $323K |
| Bonus TV de Classement | $74K |
| Jour de match | $40K |
| Sponsoring | $100K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $34K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $29K |
| Amortissement Transferts | $48K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $371K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.7M | $1.5M | $216K | $2.1M |
| Mai 2028 | $1.6M | $2.0M | $-382K | $1.8M |
| Avr 2028 | $1.6M | $1.8M | $-172K | $2.1M |
| Mars 2028 | $1.5M | $1.8M | $-261K | $2.2M |
| Févr 2028 | $1.6M | $1.8M | $-219K | $2.5M |
| Janv 2028 | $1.6M | $1.7M | $-86K | $2.6M |
| Déc 2027 | $1.7M | $1.8M | $-136K | $2.7M |
| Nov 2027 | $1.7M | $1.7M | $-2K | $2.8M |
| Oct 2027 | $1.8M | $2.4M | $-538K | $2.7M |
| Sept 2027 | $1.7M | $2.1M | $-322K | $3.2M |
| Août 2027 | $1.8M | $1.6M | $141K | $3.5M |
| Juil 2027 | $1.8M | $1.3M | $515K | $5.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $662K |
| Westside Builders | $539K |