| Droits TV | $1.7M |
| Bonus TV de Classement | $228K |
| Jour de match | $0 |
| Sponsoring | $30K |
| Merchandising | $206K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $993K |
| Salaires staff | $46K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $440K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $2.1M | $1.5M | $635K | $12.9M |
| Feb 2028 | $2.3M | $1.8M | $483K | $12.3M |
| Jan 2028 | $2.2M | $1.4M | $795K | $11.9M |
| Dec 2027 | $2.3M | $1.7M | $594K | $11.1M |
| Nov 2027 | $2.4M | $1.8M | $566K | $10.5M |
| Oct 2027 | $2.3M | $1.6M | $693K | $10.0M |
| Sep 2027 | $2.5M | $3.0M | $-489K | $9.3M |
| Aug 2027 | $2.2M | $1.6M | $670K | $9.8M |
| Jul 2027 | $2.3M | $1.4M | $874K | $9.1M |
| Jun 2027 | $2.7M | $1.4M | $1.4M | $8.3M |
| May 2027 | $2.3M | $1.9M | $426K | $7.0M |
| Apr 2027 | $2.3M | $1.4M | $967K | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $181K |
| Westside Builders | $182K |