| Droits TV | $3.0M |
| Bonus TV de Classement | $864K |
| Jour de match | $97K |
| Sponsoring | $39K |
| Merchandising | $675K |
| Prime de Coupe | $901K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $34K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $857K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.6M | $2.2M | $3.4M | $72.5M |
| Sep 2029 | $4.8M | $2.2M | $2.6M | $69.1M |
| Aug 2029 | $5.9M | $2.3M | $3.6M | $66.5M |
| Jul 2029 | $4.8M | $2.2M | $2.6M | $63.1M |
| Jun 2029 | $5.2M | $2.2M | $2.9M | $60.5M |
| May 2029 | $5.0M | $2.9M | $2.1M | $57.6M |
| Apr 2029 | $4.2M | $2.5M | $1.7M | $55.5M |
| Mar 2029 | $4.2M | $2.2M | $2.0M | $53.8M |
| Feb 2029 | $4.2M | $2.1M | $2.2M | $51.9M |
| Jan 2029 | $7.0M | $2.2M | $4.7M | $76.0M |
| Dec 2028 | $5.6M | $2.0M | $3.5M | $71.3M |
| Nov 2028 | $5.8M | $2.0M | $3.7M | $67.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $243K |
| Local Dairy Co. | $222K |