| Droits TV | $914K |
| Bonus TV de Classement | $427K |
| Jour de match | $79K |
| Sponsoring | $16K |
| Merchandising | $273K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $9K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $367K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.7M | $3.0M | $-1.3M | $20.6M |
| Sep 2029 | $19.8M | $2.5M | $17.3M | $21.8M |
| Aug 2029 | $1.2M | $2.0M | $-773K | $4.4M |
| Jul 2029 | $1.3M | $2.4M | $-1.1M | $5.1M |
| Jun 2029 | $1.5M | $1.9M | $-461K | $6.1M |
| May 2029 | $1.3M | $2.2M | $-872K | $6.5M |
| Apr 2029 | $1.3M | $1.9M | $-636K | $7.3M |
| Mar 2029 | $1.3M | $2.0M | $-744K | $7.9M |
| Feb 2029 | $1.3M | $1.9M | $-619K | $8.6M |
| Jan 2029 | $1.4M | $2.1M | $-628K | $10.3M |
| Dec 2028 | $1.5M | $2.2M | $-720K | $10.9M |
| Nov 2028 | $1.7M | $2.7M | $-1.1M | $11.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $105K |
| Greenfield Foods | $90K |