| Droits TV | $1.3M |
| Bonus TV de Classement | $393K |
| Jour de match | $0 |
| Sponsoring | $21K |
| Merchandising | $216K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $427K |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $447K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $1.9M | $909K | $1.0M | $16.0M |
| Janv 2028 | $2.0M | $909K | $1.1M | $15.0M |
| Déc 2027 | $2.3M | $931K | $1.3M | $13.9M |
| Nov 2027 | $1.9M | $999K | $918K | $12.6M |
| Oct 2027 | $2.0M | $1.3M | $641K | $11.7M |
| Sept 2027 | $2.0M | $1.2M | $775K | $11.0M |
| Août 2027 | $2.2M | $1.3M | $947K | $10.2M |
| Juil 2027 | $2.8M | $1.1M | $1.6M | $9.3M |
| Juin 2027 | $2.0M | $1.2M | $816K | $7.7M |
| Mai 2027 | $2.3M | $1.3M | $1.0M | $6.9M |
| Avr 2027 | $1.9M | $1.1M | $841K | $5.8M |
| Mars 2027 | $2.2M | $982K | $1.2M | $10.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $137K |
| Westside Builders | $120K |