| Droits TV | $2.2M |
| Bonus TV de Classement | $484K |
| Jour de match | $82K |
| Sponsoring | $38K |
| Merchandising | $745K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $15K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $715K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.6M | $3.2M | $361K | $5.3M |
| Aug 2028 | $3.7M | $3.0M | $669K | $4.8M |
| Jul 2028 | $4.0M | $4.3M | $-299K | $4.1M |
| Jun 2028 | $3.5M | $2.8M | $656K | $8.7M |
| May 2028 | $3.3M | $3.4M | $-86K | $8.0M |
| Apr 2028 | $3.3M | $2.9M | $307K | $8.1M |
| Mar 2028 | $3.6M | $2.6M | $1.0M | $7.8M |
| Feb 2028 | $3.7M | $2.0M | $1.7M | $6.8M |
| Jan 2028 | $9.4M | $2.4M | $7.0M | $5.1M |
| Dec 2027 | $3.7M | $2.7M | $1.1M | $-1.9M |
| Nov 2027 | $3.8M | $2.1M | $1.7M | $-2.9M |
| Oct 2027 | $3.9M | $2.2M | $1.7M | $-4.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $225K |
| Westside Builders | $237K |