| Droits TV | $3.5M |
| Bonus TV de Classement | $348K |
| Jour de match | $0 |
| Sponsoring | $55K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $36K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $750K |
| Entretien installations | $913K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.6M | $4.6M | $1.0M | $36.1M |
| Aug 2028 | $5.0M | $3.4M | $1.6M | $35.0M |
| Jul 2028 | $5.0M | $3.6M | $1.5M | $33.6M |
| Jun 2028 | $7.4M | $3.8M | $3.6M | $34.1M |
| May 2028 | $5.1M | $3.7M | $1.4M | $30.5M |
| Apr 2028 | $5.4M | $3.6M | $1.8M | $29.2M |
| Mar 2028 | $5.3M | $3.3M | $2.0M | $27.4M |
| Feb 2028 | $5.4M | $3.8M | $1.6M | $25.4M |
| Jan 2028 | $5.5M | $3.5M | $2.0M | $23.8M |
| Dec 2027 | $5.4M | $3.9M | $1.4M | $21.8M |
| Nov 2027 | $5.4M | $3.5M | $1.9M | $20.3M |
| Oct 2027 | $5.4M | $3.4M | $2.0M | $18.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $332K |
| Westside Builders | $327K |