| Droits TV | $3.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $79K |
| Sponsoring | $50K |
| Merchandising | $750K |
| Prime de Coupe | $485K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $36K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $702K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $4.7M | $3.2M | $1.5M | $98.3M |
| Nov 2028 | $4.3M | $3.3M | $1.0M | $97.1M |
| Oct 2028 | $4.4M | $3.5M | $834K | $96.2M |
| Sep 2028 | $5.1M | $3.3M | $1.8M | $95.4M |
| Aug 2028 | $4.4M | $3.2M | $1.1M | $93.5M |
| Jul 2028 | $5.2M | $2.9M | $2.3M | $92.3M |
| Jun 2028 | $5.9M | $2.7M | $3.1M | $90.0M |
| May 2028 | $4.4M | $2.8M | $1.6M | $86.8M |
| Apr 2028 | $4.4M | $2.6M | $1.8M | $85.2M |
| Mar 2028 | $4.4M | $2.8M | $1.6M | $83.4M |
| Feb 2028 | $4.6M | $3.0M | $1.6M | $81.8M |
| Jan 2028 | $9.7M | $2.8M | $6.9M | $80.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $283K |
| Westside Builders | $239K |