| Droits TV | $3.2M |
| Bonus TV de Classement | $204K |
| Jour de match | $75K |
| Sponsoring | $46K |
| Merchandising | $787K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $24K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $16K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $814K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $4.4M | $3.2M | $1.1M | $11.7M |
| Nov 2029 | $3.8M | $4.3M | $-563K | $10.5M |
| Oct 2029 | $3.9M | $4.4M | $-452K | $11.1M |
| Sep 2029 | $3.9M | $5.0M | $-1.1M | $11.5M |
| Aug 2029 | $4.3M | $4.3M | $-24K | $12.5M |
| Jul 2029 | $4.1M | $4.9M | $-720K | $12.5M |
| Jun 2029 | $3.9M | $4.4M | $-424K | $13.3M |
| May 2029 | $4.2M | $5.5M | $-1.2M | $13.7M |
| Apr 2029 | $4.3M | $4.7M | $-353K | $14.9M |
| Mar 2029 | $5.4M | $4.9M | $493K | $15.2M |
| Feb 2029 | $8.6M | $3.8M | $4.8M | $14.7M |
| Jan 2029 | $4.2M | $3.2M | $997K | $9.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $297K |
| Local Dairy Co. | $253K |