| Droits TV | $4.9M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $0 |
| Sponsoring | $78K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $27K |
| Amortissement Transferts | $117K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $14.1M | $4.4M | $9.8M | $99.2M |
| Jan 2029 | $14.0M | $4.3M | $9.7M | $106.3M |
| Dec 2028 | $8.3M | $3.8M | $4.5M | $96.5M |
| Nov 2028 | $8.3M | $4.6M | $3.7M | $91.9M |
| Oct 2028 | $8.1M | $6.1M | $1.9M | $88.1M |
| Sep 2028 | $7.2M | $4.6M | $2.6M | $86.0M |
| Aug 2028 | $10.0M | $5.1M | $4.9M | $83.3M |
| Jul 2028 | $10.0M | $4.4M | $5.6M | $78.2M |
| Jun 2028 | $8.2M | $4.1M | $4.0M | $74.0M |
| May 2028 | $6.8M | $4.3M | $2.6M | $69.9M |
| Apr 2028 | $7.8M | $4.0M | $3.9M | $67.3M |
| Mar 2028 | $7.3M | $3.9M | $3.4M | $63.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $474K |
| Westside Builders | $431K |