| Droits TV | $456K |
| Bonus TV de Classement | $277K |
| Jour de match | $0 |
| Sponsoring | $61K |
| Merchandising | $522K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $417K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $1.3M | $1.6M | $-276K | $3.1M |
| Apr 2028 | $1.3M | $1.1M | $196K | $3.4M |
| Mar 2028 | $1.3M | $1.1M | $282K | $3.2M |
| Feb 2028 | $6.9M | $1.2M | $5.6M | $2.9M |
| Jan 2028 | $1.3M | $1.1M | $197K | $-2.7M |
| Dec 2027 | $1.3M | $1.4M | $-93K | $-2.9M |
| Nov 2027 | $1.4M | $1.5M | $-155K | $-2.8M |
| Oct 2027 | $1.3M | $2.1M | $-795K | $-2.7M |
| Sep 2027 | $1.5M | $2.3M | $-861K | $-1.9M |
| Aug 2027 | $1.9M | $1.6M | $353K | $-1.0M |
| Jul 2027 | $1.3M | $1.5M | $-190K | $-1.4M |
| Jun 2027 | $2.2M | $1.1M | $1.1M | $-1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $331K |
| Westside Builders | $407K |