| Droits TV | $2.4M |
| Bonus TV de Classement | $941K |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $769K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $20K |
| Amortissement Transferts | $116K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $776K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $4.1M | $3.4M | $689K | $17.3M |
| Jul 2029 | $6.4M | $3.7M | $2.7M | $16.5M |
| Jun 2029 | $5.4M | $3.9M | $1.6M | $13.6M |
| May 2029 | $4.0M | $3.7M | $316K | $12.0M |
| Apr 2029 | $4.0M | $3.2M | $809K | $11.5M |
| Mar 2029 | $4.0M | $4.0M | $-37K | $10.6M |
| Feb 2029 | $6.7M | $4.2M | $2.5M | $10.5M |
| Jan 2029 | $4.1M | $4.0M | $112K | $7.9M |
| Dec 2028 | $4.7M | $4.3M | $405K | $7.7M |
| Nov 2028 | $4.5M | $3.9M | $563K | $7.2M |
| Oct 2028 | $4.2M | $4.5M | $-324K | $6.5M |
| Sep 2028 | $4.2M | $3.8M | $400K | $6.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $203K |
| Westside Builders | $255K |