| Droits TV | $2.2M |
| Bonus TV de Classement | $349K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $341K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $59K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $818K |
| Salaires staff | $40K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $547K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $2.9M | $1.4M | $1.5M | $29.7M |
| Mars 2028 | $3.1M | $1.3M | $1.7M | $28.2M |
| Févr 2028 | $3.4M | $1.3M | $2.1M | $26.5M |
| Janv 2028 | $3.1M | $1.2M | $1.8M | $24.3M |
| Déc 2027 | $3.8M | $1.2M | $2.6M | $22.5M |
| Nov 2027 | $3.2M | $1.4M | $1.8M | $19.9M |
| Oct 2027 | $3.3M | $1.5M | $1.8M | $18.1M |
| Sept 2027 | $4.2M | $1.8M | $2.4M | $16.3M |
| Août 2027 | $3.3M | $1.6M | $1.7M | $14.3M |
| Juil 2027 | $3.1M | $1.5M | $1.6M | $12.7M |
| Juin 2027 | $3.0M | $1.6M | $1.5M | $11.1M |
| Mai 2027 | $2.9M | $2.0M | $962K | $9.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $185K |
| Westside Builders | $202K |