| Droits TV | $1.9M |
| Bonus TV de Classement | $319K |
| Jour de match | $139K |
| Sponsoring | $31K |
| Merchandising | $216K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $26K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $483K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $2.7M | $1.6M | $1.1M | $20.6M |
| Juil 2028 | $2.7M | $1.7M | $1.0M | $19.5M |
| Juin 2028 | $2.8M | $1.6M | $1.3M | $18.5M |
| Mai 2028 | $3.0M | $2.0M | $1.0M | $17.2M |
| Avr 2028 | $2.7M | $1.7M | $1.0M | $16.2M |
| Mars 2028 | $2.5M | $1.6M | $856K | $15.2M |
| Févr 2028 | $2.6M | $1.2M | $1.4M | $14.3M |
| Janv 2028 | $2.4M | $1.3M | $1.1M | $13.2M |
| Déc 2027 | $3.0M | $1.5M | $1.5M | $12.1M |
| Nov 2027 | $2.5M | $1.3M | $1.1M | $10.6M |
| Oct 2027 | $2.5M | $1.5M | $952K | $9.4M |
| Sept 2027 | $2.5M | $1.7M | $747K | $8.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $206K |
| Westside Builders | $170K |