| Droits TV | $770K |
| Bonus TV de Classement | $380K |
| Jour de match | $17K |
| Sponsoring | $102K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $4.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $36K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $7.1M | $5.1M | $2.0M | $84.5M |
| Aug 2028 | $7.2M | $5.5M | $1.7M | $82.5M |
| Jul 2028 | $7.3M | $6.4M | $883K | $80.8M |
| Jun 2028 | $7.1M | $5.2M | $1.9M | $79.9M |
| May 2028 | $7.2M | $7.3M | $-157K | $78.0M |
| Apr 2028 | $7.1M | $5.0M | $2.1M | $78.1M |
| Mar 2028 | $6.7M | $4.6M | $2.1M | $76.0M |
| Feb 2028 | $7.6M | $4.4M | $3.2M | $73.9M |
| Jan 2028 | $13.4M | $7.8M | $5.6M | $70.7M |
| Dec 2027 | $7.8M | $6.1M | $1.7M | $65.1M |
| Nov 2027 | $7.7M | $5.2M | $2.6M | $63.4M |
| Oct 2027 | $8.0M | $6.0M | $2.0M | $60.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $592K |
| Westside Builders | $632K |