| Droits TV | $218K |
| Bonus TV de Classement | $32K |
| Jour de match | $19K |
| Sponsoring | $106K |
| Merchandising | $957K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $528 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $16K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $14K |
| Entretien installations | $327K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $1.3M | $1.9M | $-564K | $2.5M |
| Dec 2029 | $1.4M | $1.8M | $-440K | $3.0M |
| Nov 2029 | $1.4M | $1.8M | $-445K | $3.5M |
| Oct 2029 | $1.4M | $1.9M | $-428K | $3.9M |
| Sep 2029 | $1.4M | $2.1M | $-672K | $4.3M |
| Aug 2029 | $5.7M | $1.7M | $4.0M | $5.0M |
| Jul 2029 | $1.7M | $1.4M | $344K | $961K |
| Jun 2029 | $1.6M | $1.4M | $142K | $606K |
| May 2029 | $1.6M | $1.8M | $-186K | $452K |
| Apr 2029 | $1.6M | $1.9M | $-223K | $626K |
| Mar 2029 | $1.6M | $1.9M | $-275K | $838K |
| Feb 2029 | $1.7M | $2.3M | $-669K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $629K |
| Local Dairy Co. | $642K |