| Droits TV | $2.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $320K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $805K |
| Salaires staff | $16K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $747K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $4.4M | $1.6M | $2.8M | $29.6M |
| Apr 2028 | $4.5M | $1.3M | $3.2M | $26.8M |
| Mar 2028 | $4.5M | $1.8M | $2.7M | $23.6M |
| Feb 2028 | $4.5M | $1.7M | $2.8M | $20.9M |
| Jan 2028 | $4.5M | $1.4M | $3.1M | $18.2M |
| Dec 2027 | $4.3M | $1.5M | $2.9M | $15.1M |
| Nov 2027 | $4.5M | $1.5M | $3.1M | $12.2M |
| Oct 2027 | $4.4M | $1.6M | $2.8M | $9.1M |
| Sep 2027 | $4.4M | $1.5M | $2.9M | $34.6M |
| Aug 2027 | $3.9M | $1.1M | $2.8M | $31.7M |
| Jul 2027 | $4.4M | $1.1M | $3.3M | $28.9M |
| Jun 2027 | $3.9M | $1.1M | $2.8M | $25.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $258K |
| Local Dairy Co. | $239K |