| Droits TV | $231K |
| Bonus TV de Classement | $137K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $35K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $576K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.8M | $2.1M | $763K | $7.4M |
| Aug 2028 | $2.9M | $2.2M | $643K | $8.1M |
| Jul 2028 | $2.9M | $1.7M | $1.2M | $7.4M |
| Jun 2028 | $2.3M | $1.5M | $798K | $7.7M |
| May 2028 | $2.1M | $1.8M | $274K | $6.9M |
| Apr 2028 | $2.0M | $1.5M | $559K | $7.0M |
| Mar 2028 | $2.0M | $1.9M | $69K | $6.4M |
| Feb 2028 | $2.7M | $1.8M | $882K | $6.4M |
| Jan 2028 | $2.0M | $1.4M | $608K | $5.5M |
| Dec 2027 | $1.9M | $1.6M | $342K | $4.9M |
| Nov 2027 | $1.9M | $1.4M | $482K | $4.5M |
| Oct 2027 | $1.8M | $1.7M | $164K | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $528K |
| Westside Builders | $551K |