| Droits TV | $4.0M |
| Bonus TV de Classement | $483K |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $633K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $38K |
| Amortissement Transferts | $79K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $856K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $5.2M | $3.3M | $1.8M | $39.1M |
| Jun 2028 | $6.5M | $2.7M | $3.8M | $37.6M |
| May 2028 | $5.1M | $3.6M | $1.5M | $33.7M |
| Apr 2028 | $5.0M | $2.5M | $2.5M | $32.1M |
| Mar 2028 | $5.0M | $3.4M | $1.6M | $29.5M |
| Feb 2028 | $8.4M | $4.5M | $3.8M | $27.9M |
| Jan 2028 | $5.1M | $2.9M | $2.2M | $24.0M |
| Dec 2027 | $5.0M | $3.1M | $1.9M | $21.7M |
| Nov 2027 | $4.9M | $3.0M | $1.9M | $19.8M |
| Oct 2027 | $5.3M | $3.5M | $1.8M | $17.8M |
| Sep 2027 | $6.1M | $5.0M | $1.1M | $15.9M |
| Aug 2027 | $5.3M | $2.9M | $2.4M | $14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $297K |
| Westside Builders | $336K |