| Droits TV | $4.2M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $2K |
| Sponsoring | $30K |
| Merchandising | $569K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $18K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $918K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $6.0M | $3.5M | $2.5M | $73.5M |
| Oct 2029 | $5.9M | $3.3M | $2.6M | $71.0M |
| Sep 2029 | $5.4M | $3.2M | $2.1M | $68.3M |
| Aug 2029 | $5.7M | $2.7M | $3.1M | $66.2M |
| Jul 2029 | $5.7M | $2.8M | $2.9M | $73.2M |
| Jun 2029 | $7.4M | $2.8M | $4.6M | $70.3M |
| May 2029 | $5.7M | $3.4M | $2.3M | $65.7M |
| Apr 2029 | $5.6M | $2.9M | $2.8M | $63.4M |
| Mar 2029 | $5.6M | $2.9M | $2.7M | $60.6M |
| Feb 2029 | $5.9M | $4.0M | $1.9M | $58.1M |
| Jan 2029 | $6.3M | $3.1M | $3.2M | $56.1M |
| Dec 2028 | $6.1M | $3.3M | $2.8M | $52.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $356K |
| Local Dairy Co. | $282K |