| Droits TV | $90K |
| Bonus TV de Classement | $47K |
| Jour de match | $29K |
| Sponsoring | $113K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $28K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $427K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $1.7M | $1.8M | $-174K | $7.7M |
| Sept 2028 | $1.7M | $2.2M | $-487K | $7.9M |
| Août 2028 | $1.6M | $2.1M | $-474K | $8.4M |
| Juil 2028 | $1.6M | $1.5M | $112K | $8.8M |
| Juin 2028 | $1.6M | $1.6M | $-43K | $8.7M |
| Mai 2028 | $1.5M | $1.3M | $208K | $8.7M |
| Avr 2028 | $1.6M | $1.2M | $340K | $8.5M |
| Mars 2028 | $1.6M | $1.2M | $307K | $8.2M |
| Févr 2028 | $1.6M | $1.3M | $333K | $7.8M |
| Janv 2028 | $2.0M | $1.2M | $733K | $7.5M |
| Déc 2027 | $1.7M | $1.4M | $323K | $6.8M |
| Nov 2027 | $2.0M | $1.3M | $639K | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $679K |
| Westside Builders | $680K |