| Droits TV | $2.0M |
| Bonus TV de Classement | $551K |
| Jour de match | $44K |
| Sponsoring | $31K |
| Merchandising | $801K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $47K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $3.5M | $2.0M | $1.5M | $6.8M |
| Mar 2028 | $3.5M | $2.2M | $1.2M | $5.3M |
| Feb 2028 | $3.3M | $3.2M | $41K | $4.0M |
| Jan 2028 | $3.4M | $2.3M | $1.1M | $4.0M |
| Dec 2027 | $3.1M | $2.3M | $837K | $2.9M |
| Nov 2027 | $3.1M | $2.3M | $703K | $2.0M |
| Oct 2027 | $4.0M | $2.7M | $1.3M | $1.3M |
| Sep 2027 | $3.5M | $2.7M | $861K | $-17K |
| Aug 2027 | $3.5M | $1.7M | $1.8M | $19.4M |
| Jul 2027 | $3.5M | $2.5M | $1.0M | $18.7M |
| Jun 2027 | $4.6M | $1.8M | $2.8M | $17.6M |
| May 2027 | $3.5M | $3.8M | $-352K | $14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $180K |
| Westside Builders | $192K |