| Droits TV | $3.8M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $62K |
| Sponsoring | $36K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $28K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.1M | $4.0M | $2.1M | $25.1M |
| Sep 2029 | $7.0M | $3.8M | $3.3M | $23.0M |
| Aug 2029 | $5.6M | $3.6M | $2.1M | $19.7M |
| Jul 2029 | $5.6M | $4.9M | $736K | $55.2M |
| Jun 2029 | $7.4M | $3.3M | $4.1M | $54.5M |
| May 2029 | $5.6M | $4.9M | $778K | $50.3M |
| Apr 2029 | $5.8M | $3.9M | $1.9M | $49.5M |
| Mar 2029 | $6.0M | $4.5M | $1.5M | $47.6M |
| Feb 2029 | $6.1M | $6.6M | $-563K | $46.1M |
| Jan 2029 | $6.2M | $4.0M | $2.2M | $46.7M |
| Dec 2028 | $6.0M | $4.1M | $2.0M | $44.4M |
| Nov 2028 | $6.2M | $4.0M | $2.2M | $42.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $211K |
| Westside Builders | $227K |