| Droits TV | $4.0M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $55K |
| Merchandising | $758K |
| Prime de Coupe | $144K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $19K |
| Amortissement Transferts | $165K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $7.0M | $4.4M | $2.6M | $49.6M |
| Aug 2029 | $5.8M | $3.9M | $1.8M | $46.9M |
| Jul 2029 | $6.0M | $4.1M | $1.9M | $62.3M |
| Jun 2029 | $7.8M | $4.0M | $3.8M | $60.2M |
| May 2029 | $5.6M | $4.0M | $1.6M | $56.3M |
| Apr 2029 | $5.6M | $3.5M | $2.1M | $54.5M |
| Mar 2029 | $6.0M | $4.1M | $1.9M | $52.2M |
| Feb 2029 | $5.4M | $4.6M | $837K | $50.1M |
| Jan 2029 | $5.5M | $4.1M | $1.4M | $49.1M |
| Dec 2028 | $5.2M | $4.0M | $1.2M | $47.6M |
| Nov 2028 | $5.0M | $3.9M | $1.0M | $46.2M |
| Oct 2028 | $5.1M | $5.1M | $-4K | $45.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $324K |
| Greenfield Foods | $339K |