| Droits TV | $699K |
| Bonus TV de Classement | $114K |
| Jour de match | $1.1M |
| Sponsoring | $0 |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $25K |
| Amortissement Transferts | $51K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $90K |
| Entretien installations | $938K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $5.0M | $6.4M | $-1.3M | $20.8M |
| Dec 2029 | $5.6M | $6.1M | $-573K | $22.1M |
| Nov 2029 | $5.5M | $6.4M | $-866K | $22.6M |
| Oct 2029 | $5.6M | $7.2M | $-1.6M | $23.5M |
| Sep 2029 | $6.5M | $7.7M | $-1.2M | $25.0M |
| Aug 2029 | $9.4M | $5.1M | $4.3M | $26.2M |
| Jul 2029 | $5.1M | $5.7M | $-680K | $21.9M |
| Jun 2029 | $6.7M | $6.4M | $315K | $22.5M |
| May 2029 | $6.5M | $9.4M | $-3.0M | $22.2M |
| Apr 2029 | $5.8M | $6.3M | $-551K | $25.1M |
| Mar 2029 | $5.1M | $5.4M | $-247K | $25.6M |
| Feb 2029 | $6.5M | $6.2M | $296K | $25.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $569K |
| Greenfield Foods | $614K |