| Droits TV | $724K |
| Bonus TV de Classement | $283K |
| Jour de match | $0 |
| Sponsoring | $8K |
| Merchandising | $103K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $992K |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $278K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.1M | $1.3M | $-169K | $2.7M |
| Mai 2028 | $1.3M | $1.1M | $161K | $2.9M |
| Avr 2028 | $1.1M | $1.0M | $136K | $2.7M |
| Mars 2028 | $1.2M | $1.3M | $-153K | $2.6M |
| Févr 2028 | $1.2M | $1.3M | $-83K | $2.8M |
| Janv 2028 | $1.3M | $1.3M | $23K | $2.8M |
| Déc 2027 | $1.3M | $1.5M | $-132K | $2.8M |
| Nov 2027 | $1.4M | $1.2M | $117K | $2.9M |
| Oct 2027 | $1.2M | $1.7M | $-458K | $2.8M |
| Sept 2027 | $1.3M | $1.4M | $-130K | $3.3M |
| Août 2027 | $1.3M | $1.3M | $48K | $3.4M |
| Juil 2027 | $1.3M | $1.1M | $172K | $3.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $10K |
| Westside Builders | $80K |