| Droits TV | $1.9M |
| Bonus TV de Classement | $327K |
| Jour de match | $0 |
| Sponsoring | $30K |
| Merchandising | $168K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $6K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $512K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $2.4M | $1.8M | $624K | $40.4M |
| Apr 2029 | $2.5M | $1.4M | $1.1M | $39.8M |
| Mar 2029 | $2.5M | $1.3M | $1.2M | $38.6M |
| Feb 2029 | $2.5M | $1.3M | $1.2M | $37.5M |
| Jan 2029 | $2.7M | $1.3M | $1.3M | $36.3M |
| Dec 2028 | $2.4M | $1.3M | $1.1M | $34.9M |
| Nov 2028 | $2.4M | $1.3M | $1.1M | $33.8M |
| Oct 2028 | $2.5M | $1.8M | $648K | $32.6M |
| Sep 2028 | $2.4M | $1.9M | $452K | $31.9M |
| Aug 2028 | $2.6M | $1.6M | $1.0M | $31.5M |
| Jul 2028 | $2.7M | $1.5M | $1.2M | $30.4M |
| Jun 2028 | $2.4M | $1.5M | $863K | $29.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $171K |
| Greenfield Foods | $185K |