| Droits TV | $395K |
| Bonus TV de Classement | $121K |
| Jour de match | $17K |
| Sponsoring | $105K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $91K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $985K |
| Salaires staff | $25K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $2.1M | $1.5M | $574K | $3.5M |
| Mai 2028 | $1.9M | $1.7M | $159K | $2.9M |
| Avr 2028 | $1.9M | $1.7M | $190K | $2.8M |
| Mars 2028 | $1.9M | $1.7M | $217K | $2.6M |
| Févr 2028 | $1.9M | $2.1M | $-183K | $2.3M |
| Janv 2028 | $1.9M | $1.6M | $292K | $2.5M |
| Déc 2027 | $1.9M | $1.7M | $181K | $2.2M |
| Nov 2027 | $1.9M | $1.6M | $273K | $2.0M |
| Oct 2027 | $1.8M | $3.2M | $-1.4M | $1.8M |
| Sept 2027 | $3.7M | $2.5M | $1.3M | $3.2M |
| Août 2027 | $1.9M | $1.5M | $385K | $1.9M |
| Juil 2027 | $1.7M | $1.5M | $255K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $592K |
| Westside Builders | $665K |