| Droits TV | $3.9M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $87K |
| Sponsoring | $49K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $7K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $8.4M | $5.4M | $3.0M | $96.2M |
| Oct 2029 | $7.9M | $5.7M | $2.2M | $93.1M |
| Sep 2029 | $9.9M | $5.9M | $4.0M | $90.9M |
| Aug 2029 | $6.5M | $5.2M | $1.3M | $86.8M |
| Jul 2029 | $6.9M | $3.9M | $3.0M | $100.6M |
| Jun 2029 | $10.7M | $3.8M | $6.9M | $97.6M |
| May 2029 | $6.6M | $5.2M | $1.5M | $90.6M |
| Apr 2029 | $6.6M | $3.8M | $2.7M | $89.1M |
| Mar 2029 | $6.4M | $3.9M | $2.6M | $86.4M |
| Feb 2029 | $6.5M | $4.6M | $1.9M | $83.7M |
| Jan 2029 | $7.4M | $4.4M | $3.0M | $81.8M |
| Dec 2028 | $7.0M | $4.4M | $2.5M | $78.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $290K |
| Local Dairy Co. | $303K |