| Droits TV | $781K |
| Bonus TV de Classement | $0 |
| Jour de match | $227K |
| Sponsoring | $108K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $14K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $550K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.6M | $2.9M | $-334K | $1.0M |
| Oct 2029 | $2.4M | $3.0M | $-556K | $1.3M |
| Sep 2029 | $2.5M | $2.6M | $-49K | $1.9M |
| Aug 2029 | $2.5M | $2.7M | $-146K | $1.9M |
| Jul 2029 | $3.7M | $3.3M | $388K | $2.1M |
| Jun 2029 | $2.7M | $3.5M | $-807K | $1.7M |
| May 2029 | $2.7M | $3.6M | $-966K | $2.5M |
| Apr 2029 | $2.7M | $3.3M | $-546K | $3.5M |
| Mar 2029 | $3.2M | $3.1M | $128K | $4.0M |
| Feb 2029 | $3.7M | $5.3M | $-1.6M | $3.9M |
| Jan 2029 | $2.8M | $4.1M | $-1.3M | $5.6M |
| Dec 2028 | $2.9M | $5.0M | $-2.1M | $6.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $693K |
| Local Dairy Co. | $407K |