| Droits TV | $233K |
| Bonus TV de Classement | $30K |
| Jour de match | $0 |
| Sponsoring | $101K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $174K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $28K |
| Amortissement Transferts | $148K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $19K |
| Entretien installations | $698K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.3M | $4.3M | $-1.0M | $8.0M |
| Sep 2029 | $3.3M | $4.4M | $-1.1M | $8.8M |
| Aug 2029 | $4.0M | $3.5M | $498K | $9.8M |
| Jul 2029 | $3.6M | $3.4M | $156K | $9.2M |
| Jun 2029 | $3.8M | $3.7M | $30K | $9.8M |
| May 2029 | $3.9M | $4.6M | $-613K | $9.7M |
| Apr 2029 | $3.6M | $3.8M | $-171K | $10.1M |
| Mar 2029 | $3.7M | $3.5M | $220K | $10.2M |
| Feb 2029 | $4.3M | $5.9M | $-1.6M | $9.8M |
| Jan 2029 | $3.8M | $4.0M | $-247K | $11.3M |
| Dec 2028 | $3.5M | $4.0M | $-552K | $11.4M |
| Nov 2028 | $4.2M | $5.0M | $-847K | $11.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $602K |
| Westside Builders | $612K |