| Droits TV | $3.3M |
| Bonus TV de Classement | $152K |
| Jour de match | $45K |
| Sponsoring | $25K |
| Merchandising | $841K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $32K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $800K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $4.4M | $4.2M | $158K | $13.5M |
| Mar 2029 | $4.5M | $4.2M | $281K | $13.3M |
| Feb 2029 | $4.3M | $5.5M | $-1.2M | $12.9M |
| Jan 2029 | $4.9M | $4.5M | $377K | $14.1M |
| Dec 2028 | $4.4M | $4.9M | $-509K | $13.7M |
| Nov 2028 | $5.1M | $4.6M | $546K | $14.1M |
| Oct 2028 | $5.4M | $5.5M | $-138K | $13.5M |
| Sep 2028 | $5.6M | $4.1M | $1.5M | $13.6M |
| Aug 2028 | $5.1M | $4.3M | $862K | $12.1M |
| Jul 2028 | $8.0M | $5.2M | $2.8M | $11.2M |
| Jun 2028 | $7.9M | $3.5M | $4.4M | $8.4M |
| May 2028 | $5.1M | $3.7M | $1.4M | $3.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $297K |
| Westside Builders | $360K |