| Droits TV | $634K |
| Bonus TV de Classement | $181K |
| Jour de match | $3K |
| Sponsoring | $86K |
| Merchandising | $359K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $23K |
| Amortissement Transferts | $958 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $267K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $1.3M | $1.4M | $-112K | $519K |
| Apr 2028 | $1.2M | $1.3M | $-62K | $631K |
| Mar 2028 | $1.4M | $1.2M | $212K | $691K |
| Feb 2028 | $1.4M | $1.1M | $294K | $828K |
| Jan 2028 | $2.1M | $1.9M | $185K | $533K |
| Dec 2027 | $1.3M | $1.2M | $168K | $394K |
| Nov 2027 | $1.3M | $1.1M | $243K | $226K |
| Oct 2027 | $1.3M | $1.4M | $-109K | $-17K |
| Sep 2027 | $1.4M | $1.5M | $-112K | $92K |
| Aug 2027 | $1.4M | $1.4M | $4K | $205K |
| Jul 2027 | $1.4M | $1.2M | $153K | $201K |
| Jun 2027 | $1.3M | $1.3M | $53K | $48K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $531K |
| Westside Builders | $500K |