| Droits TV | $2.0M |
| Bonus TV de Classement | $869K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $555K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $32K |
| Amortissement Transferts | $51K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $703K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $3.4M | $2.7M | $770K | $23.5M |
| Mar 2029 | $3.5M | $2.8M | $723K | $22.6M |
| Feb 2029 | $4.9M | $3.8M | $1.1M | $21.9M |
| Jan 2029 | $3.6M | $3.2M | $312K | $20.7M |
| Dec 2028 | $3.4M | $3.1M | $327K | $20.3M |
| Nov 2028 | $3.3M | $3.5M | $-143K | $19.9M |
| Oct 2028 | $3.4M | $3.5M | $-120K | $20.0M |
| Sep 2028 | $2.9M | $3.2M | $-354K | $20.1M |
| Aug 2028 | $3.4M | $3.4M | $70K | $20.4M |
| Jul 2028 | $3.6M | $3.5M | $144K | $20.3M |
| Jun 2028 | $4.5M | $2.5M | $1.9M | $20.1M |
| May 2028 | $3.5M | $3.2M | $301K | $18.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $170K |
| Local Dairy Co. | $205K |