| Droits TV | $1.1M |
| Bonus TV de Classement | $233K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $234K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $687K |
| Salaires staff | $20K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $400K |
| Entretien installations | $338K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $1.6M | $1.5M | $182K | $42.5M |
| Sep 2028 | $1.7M | $1.6M | $111K | $42.6M |
| Aug 2028 | $2.0M | $999K | $1.0M | $42.5M |
| Jul 2028 | $2.0M | $905K | $1.1M | $41.7M |
| Jun 2028 | $1.9M | $1.0M | $839K | $40.6M |
| May 2028 | $2.1M | $1.2M | $884K | $39.8M |
| Apr 2028 | $2.1M | $1.0M | $1.1M | $38.9M |
| Mar 2028 | $2.1M | $895K | $1.2M | $37.8M |
| Feb 2028 | $2.1M | $1.0M | $1.1M | $36.6M |
| Jan 2028 | $2.3M | $868K | $1.4M | $35.4M |
| Dec 2027 | $2.4M | $851K | $1.5M | $34.0M |
| Nov 2027 | $1.9M | $782K | $1.2M | $32.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $111K |
| Westside Builders | $97K |