| Droits TV | $5.0M |
| Bonus TV de Classement | $768K |
| Jour de match | $9K |
| Sponsoring | $75K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $34K |
| Amortissement Transferts | $70K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $7.4M | $3.5M | $3.9M | $180.3M |
| Nov 2028 | $7.6M | $3.5M | $4.1M | $176.3M |
| Oct 2028 | $7.5M | $4.2M | $3.4M | $172.1M |
| Sep 2028 | $8.1M | $3.9M | $4.2M | $168.7M |
| Aug 2028 | $8.4M | $4.1M | $4.3M | $164.4M |
| Jul 2028 | $8.1M | $3.8M | $4.3M | $160.1M |
| Jun 2028 | $7.4M | $3.3M | $4.1M | $158.6M |
| May 2028 | $7.2M | $3.6M | $3.6M | $154.5M |
| Apr 2028 | $7.2M | $3.3M | $3.9M | $150.9M |
| Mar 2028 | $7.8M | $3.3M | $4.4M | $146.9M |
| Feb 2028 | $30.2M | $3.9M | $26.4M | $142.5M |
| Jan 2028 | $20.0M | $3.6M | $16.5M | $116.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $468K |
| Westside Builders | $428K |