| Droits TV | $1.8M |
| Bonus TV de Classement | $907K |
| Jour de match | $31K |
| Sponsoring | $31K |
| Merchandising | $282K |
| Prime de Coupe | $0 |
| Prime Européenne | $2.4M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $24K |
| Amortissement Transferts | $73K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $591K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $5.5M | $1.9M | $3.6M | $48.1M |
| Nov 2029 | $5.5M | $2.0M | $3.5M | $44.4M |
| Oct 2029 | $4.4M | $2.0M | $2.4M | $40.9M |
| Sep 2029 | $22.5M | $2.3M | $20.2M | $38.4M |
| Aug 2029 | $2.4M | $1.8M | $549K | $18.1M |
| Jul 2029 | $2.3M | $1.9M | $469K | $17.5M |
| Jun 2029 | $2.6M | $1.6M | $1.0M | $17.0M |
| May 2029 | $2.3M | $2.3M | $43K | $15.9M |
| Apr 2029 | $2.3M | $1.6M | $771K | $15.8M |
| Mar 2029 | $2.4M | $1.7M | $706K | $14.9M |
| Feb 2029 | $2.5M | $2.0M | $484K | $14.2M |
| Jan 2029 | $2.5M | $2.1M | $414K | $13.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $178K |
| Local Dairy Co. | $200K |