| Droits TV | $3.0M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $90K |
| Sponsoring | $27K |
| Merchandising | $448K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $831K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.1M | $1.9M | $3.2M | $83.5M |
| Sep 2029 | $5.1M | $2.6M | $2.6M | $80.3M |
| Aug 2029 | $5.2M | $1.9M | $3.2M | $77.8M |
| Jul 2029 | $5.1M | $2.1M | $3.0M | $74.6M |
| Jun 2029 | $5.1M | $2.1M | $3.0M | $71.5M |
| May 2029 | $5.2M | $2.0M | $3.2M | $68.6M |
| Apr 2029 | $4.7M | $1.8M | $2.9M | $65.3M |
| Mar 2029 | $4.4M | $1.8M | $2.5M | $62.5M |
| Feb 2029 | $4.0M | $1.8M | $2.3M | $60.0M |
| Jan 2029 | $6.1M | $1.6M | $4.4M | $57.7M |
| Dec 2028 | $5.0M | $1.6M | $3.4M | $53.2M |
| Nov 2028 | $5.2M | $1.7M | $3.5M | $49.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $44K |
| Greenfield Foods | $282K |