| Droits TV | $2.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $42K |
| Merchandising | $893K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $21K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $870K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2029 | $4.8M | $2.9M | $1.9M | $78.0M |
| Mai 2029 | $4.9M | $3.1M | $1.8M | $76.1M |
| Avr 2029 | $4.7M | $2.9M | $1.8M | $74.2M |
| Mars 2029 | $4.5M | $4.1M | $440K | $72.3M |
| Févr 2029 | $4.3M | $2.6M | $1.7M | $71.8M |
| Janv 2029 | $4.6M | $2.5M | $2.0M | $70.1M |
| Déc 2028 | $4.4M | $2.3M | $2.1M | $68.0M |
| Nov 2028 | $4.5M | $2.4M | $2.1M | $65.9M |
| Oct 2028 | $4.7M | $2.9M | $1.8M | $63.8M |
| Sept 2028 | $4.8M | $2.5M | $2.3M | $61.9M |
| Août 2028 | $5.0M | $2.2M | $2.8M | $59.5M |
| Juil 2028 | $7.1M | $2.3M | $4.8M | $56.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $205K |
| Greenfield Foods | $302K |