| Droits TV | $2.4M |
| Bonus TV de Classement | $384K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $656K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $16K |
| Amortissement Transferts | $108K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $716K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $3.5M | $3.1M | $399K | $18.0M |
| Nov 2029 | $3.5M | $2.8M | $727K | $17.5M |
| Oct 2029 | $3.5M | $3.6M | $-83K | $16.6M |
| Sep 2029 | $3.5M | $3.6M | $-45K | $16.6M |
| Aug 2029 | $3.5M | $3.4M | $127K | $16.5M |
| Jul 2029 | $3.7M | $3.5M | $162K | $16.3M |
| Jun 2029 | $3.6M | $3.4M | $213K | $16.0M |
| May 2029 | $3.6M | $4.2M | $-604K | $15.7M |
| Apr 2029 | $3.7M | $3.6M | $116K | $16.2M |
| Mar 2029 | $3.6M | $3.5M | $109K | $16.0M |
| Feb 2029 | $4.3M | $3.7M | $645K | $15.8M |
| Jan 2029 | $4.0M | $2.7M | $1.3M | $15.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $186K |
| Westside Builders | $187K |