| Droits TV | $6.6M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $57K |
| Sponsoring | $93K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $279K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $30K |
| Amortissement Transferts | $101K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $10.2M | $4.9M | $5.3M | $159.3M |
| Sept 2028 | $12.1M | $4.7M | $7.3M | $153.9M |
| Août 2028 | $10.4M | $5.2M | $5.2M | $146.5M |
| Juil 2028 | $10.4M | $4.4M | $6.0M | $141.2M |
| Juin 2028 | $10.6M | $4.5M | $6.1M | $137.0M |
| Mai 2028 | $10.4M | $5.1M | $5.3M | $130.8M |
| Avr 2028 | $9.7M | $4.2M | $5.5M | $125.5M |
| Mars 2028 | $10.6M | $6.5M | $4.1M | $119.9M |
| Févr 2028 | $11.7M | $4.5M | $7.2M | $115.7M |
| Janv 2028 | $24.8M | $4.5M | $20.3M | $109.6M |
| Déc 2027 | $11.9M | $4.5M | $7.4M | $89.8M |
| Nov 2027 | $11.2M | $4.3M | $6.9M | $82.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $542K |
| Westside Builders | $579K |