| Droits TV | $809K |
| Bonus TV de Classement | $231K |
| Jour de match | $352K |
| Sponsoring | $87K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $44K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $616K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $3.1M | $3.5M | $-383K | $557K |
| Feb 2029 | $4.5M | $3.4M | $1.1M | $924K |
| Jan 2029 | $3.1M | $3.7M | $-545K | $-166K |
| Dec 2028 | $2.9M | $3.5M | $-594K | $363K |
| Nov 2028 | $3.7M | $3.5M | $126K | $940K |
| Oct 2028 | $2.6M | $3.8M | $-1.2M | $796K |
| Sep 2028 | $3.1M | $3.9M | $-845K | $2.0M |
| Aug 2028 | $2.8M | $3.6M | $-736K | $36.2M |
| Jul 2028 | $25.9M | $3.3M | $22.6M | $36.9M |
| Jun 2028 | $3.2M | $3.2M | $46K | $14.3M |
| May 2028 | $3.4M | $4.3M | $-905K | $14.2M |
| Apr 2028 | $3.3M | $3.4M | $-40K | $15.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $535K |
| Local Dairy Co. | $504K |