| Droits TV | $4.6M |
| Bonus TV de Classement | $163K |
| Jour de match | $29K |
| Sponsoring | $71K |
| Merchandising | $913K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $54K |
| Amortissement Transferts | $144K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $973K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $5.8M | $4.5M | $1.3M | $68.0M |
| Jan 2029 | $6.4M | $4.2M | $2.3M | $66.6M |
| Dec 2028 | $6.1M | $4.1M | $1.9M | $64.1M |
| Nov 2028 | $6.0M | $3.8M | $2.1M | $62.1M |
| Oct 2028 | $6.1M | $4.1M | $2.0M | $59.8M |
| Sep 2028 | $5.7M | $3.8M | $1.9M | $57.7M |
| Aug 2028 | $5.8M | $3.5M | $2.2M | $56.3M |
| Jul 2028 | $14.2M | $5.4M | $8.8M | $53.9M |
| Jun 2028 | $8.4M | $3.2M | $5.2M | $44.9M |
| May 2028 | $5.9M | $3.4M | $2.5M | $41.8M |
| Apr 2028 | $5.9M | $3.3M | $2.6M | $39.2M |
| Mar 2028 | $6.0M | $3.7M | $2.3M | $36.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $410K |
| Greenfield Foods | $447K |