| Droits TV | $4.2M |
| Bonus TV de Classement | $978K |
| Jour de match | $234K |
| Sponsoring | $64K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $106K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $30K |
| Amortissement Transferts | $108K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $23K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $8.5M | $4.7M | $3.8M | $39.3M |
| Aug 2028 | $8.0M | $5.3M | $2.7M | $36.0M |
| Jul 2028 | $10.2M | $3.8M | $6.5M | $54.2M |
| Jun 2028 | $7.0M | $3.1M | $3.9M | $48.7M |
| May 2028 | $7.0M | $3.4M | $3.6M | $44.7M |
| Apr 2028 | $7.2M | $3.2M | $4.0M | $41.0M |
| Mar 2028 | $7.9M | $3.9M | $4.0M | $36.9M |
| Feb 2028 | $7.5M | $4.2M | $3.4M | $33.9M |
| Jan 2028 | $7.4M | $3.7M | $3.6M | $30.5M |
| Dec 2027 | $7.3M | $4.5M | $2.9M | $26.8M |
| Nov 2027 | $7.5M | $4.2M | $3.3M | $23.9M |
| Oct 2027 | $7.0M | $3.7M | $3.3M | $20.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $382K |
| Westside Builders | $383K |