| Droits TV | $3.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $1K |
| Sponsoring | $42K |
| Merchandising | $572K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $30K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $669K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.9M | $2.2M | $1.7M | $27.1M |
| Aug 2028 | $4.0M | $2.1M | $1.9M | $25.4M |
| Jul 2028 | $5.3M | $2.5M | $2.8M | $23.5M |
| Jun 2028 | $4.2M | $2.4M | $1.7M | $20.7M |
| May 2028 | $4.0M | $3.0M | $958K | $18.9M |
| Apr 2028 | $4.0M | $2.7M | $1.3M | $17.9M |
| Mar 2028 | $4.7M | $2.7M | $2.0M | $16.6M |
| Feb 2028 | $4.3M | $2.2M | $2.1M | $14.6M |
| Jan 2028 | $5.9M | $2.5M | $3.4M | $12.4M |
| Dec 2027 | $4.3M | $2.0M | $2.3M | $10.0M |
| Nov 2027 | $4.3M | $1.9M | $2.4M | $7.6M |
| Oct 2027 | $4.3M | $2.0M | $2.4M | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $253K |
| Westside Builders | $249K |