| Droits TV | $229K |
| Bonus TV de Classement | $12K |
| Jour de match | $22K |
| Sponsoring | $90K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $88K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $52K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $412K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $1.7M | $1.9M | $-190K | $-722K |
| Juin 2028 | $1.6M | $1.6M | $20K | $-541K |
| Mai 2028 | $1.7M | $2.0M | $-317K | $-570K |
| Avr 2028 | $1.7M | $1.7M | $23K | $-262K |
| Mars 2028 | $1.7M | $1.7M | $54K | $-294K |
| Févr 2028 | $1.8M | $1.5M | $236K | $-357K |
| Janv 2028 | $2.3M | $1.8M | $570K | $-602K |
| Déc 2027 | $1.9M | $1.6M | $242K | $-741K |
| Nov 2027 | $1.9M | $1.6M | $316K | $-885K |
| Oct 2027 | $1.9M | $1.8M | $104K | $-1.2M |
| Sept 2027 | $2.0M | $2.6M | $-646K | $-1.3M |
| Août 2027 | $2.1M | $5.6M | $-3.5M | $-615K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $493K |
| Westside Builders | $588K |