| Droits TV | $4.3M |
| Bonus TV de Classement | $680K |
| Jour de match | $0 |
| Sponsoring | $69K |
| Merchandising | $1.4M |
| Prime de Coupe | $315K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $25K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $6.7M | $5.4M | $1.3M | $36.6M |
| Aug 2028 | $5.8M | $4.1M | $1.7M | $35.3M |
| Jul 2028 | $5.9M | $4.2M | $1.7M | $33.5M |
| Jun 2028 | $8.5M | $3.8M | $4.7M | $31.9M |
| May 2028 | $5.9M | $4.0M | $1.9M | $27.1M |
| Apr 2028 | $6.0M | $3.7M | $2.3M | $25.2M |
| Mar 2028 | $6.1M | $4.1M | $2.0M | $22.9M |
| Feb 2028 | $6.3M | $5.9M | $396K | $20.9M |
| Jan 2028 | $6.1M | $4.1M | $2.0M | $20.5M |
| Dec 2027 | $6.4M | $4.8M | $1.6M | $18.5M |
| Nov 2027 | $6.2M | $4.0M | $2.2M | $16.9M |
| Oct 2027 | $6.7M | $4.3M | $2.4M | $14.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $397K |
| Westside Builders | $429K |