| Droits TV | $4.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $802K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.8M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $34K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $8.0M | $4.2M | $3.7M | $37.8M |
| Jul 2028 | $6.0M | $3.7M | $2.3M | $34.1M |
| Jun 2028 | $6.8M | $3.6M | $3.2M | $31.8M |
| May 2028 | $4.8M | $5.2M | $-400K | $28.6M |
| Apr 2028 | $4.8M | $3.9M | $965K | $29.0M |
| Mar 2028 | $4.8M | $3.7M | $1.1M | $28.0M |
| Feb 2028 | $4.9M | $3.9M | $968K | $26.9M |
| Jan 2028 | $4.9M | $3.4M | $1.5M | $26.0M |
| Dec 2027 | $5.2M | $4.0M | $1.2M | $24.4M |
| Nov 2027 | $6.0M | $3.9M | $2.1M | $23.2M |
| Oct 2027 | $5.4M | $4.4M | $1.1M | $21.1M |
| Sep 2027 | $5.8M | $4.4M | $1.4M | $20.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $401K |
| Westside Builders | $319K |