| Droits TV | $484K |
| Bonus TV de Classement | $257K |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $844K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.8M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $34K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $831K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $4.5M | $4.5M | $-53K | $41.0M |
| Jan 2029 | $4.8M | $3.4M | $1.4M | $41.0M |
| Dec 2028 | $4.6M | $4.1M | $562K | $39.6M |
| Nov 2028 | $4.8M | $4.1M | $663K | $39.1M |
| Oct 2028 | $4.5M | $4.3M | $202K | $38.4M |
| Sep 2028 | $4.4M | $4.0M | $316K | $38.2M |
| Aug 2028 | $8.0M | $4.2M | $3.7M | $37.8M |
| Jul 2028 | $6.0M | $3.7M | $2.3M | $34.1M |
| Jun 2028 | $6.8M | $3.6M | $3.2M | $31.8M |
| May 2028 | $4.8M | $5.2M | $-400K | $28.6M |
| Apr 2028 | $4.8M | $3.9M | $965K | $29.0M |
| Mar 2028 | $4.8M | $3.7M | $1.1M | $28.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $319K |
| Local Dairy Co. | $321K |