| Droits TV | $1.2M |
| Bonus TV de Classement | $463K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $647K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $713K |
| Salaires staff | $46K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $519K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $2.3M | $1.3M | $1.0M | $24.5M |
| Feb 2028 | $2.3M | $1.4M | $912K | $23.5M |
| Jan 2028 | $2.6M | $1.4M | $1.2M | $22.6M |
| Dec 2027 | $3.1M | $1.4M | $1.7M | $21.4M |
| Nov 2027 | $2.2M | $1.2M | $956K | $19.6M |
| Oct 2027 | $2.2M | $1.2M | $993K | $18.7M |
| Sep 2027 | $2.4M | $1.3M | $1.1M | $17.7M |
| Aug 2027 | $2.6M | $1.3M | $1.3M | $16.8M |
| Jul 2027 | $2.7M | $1.2M | $1.4M | $16.0M |
| Jun 2027 | $2.5M | $1.5M | $978K | $14.9M |
| May 2027 | $2.7M | $1.4M | $1.3M | $14.0M |
| Apr 2027 | $2.5M | $1.3M | $1.2M | $12.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $92K |
| Local Dairy Co. | $97K |