| Droits TV | $1.9M |
| Bonus TV de Classement | $381K |
| Jour de match | $4K |
| Sponsoring | $29K |
| Merchandising | $295K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $31K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $533K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2030 | $2.6M | $2.2M | $420K | $34.7M |
| Févr 2030 | $2.5M | $2.1M | $392K | $34.3M |
| Janv 2030 | $2.7M | $2.0M | $665K | $33.9M |
| Déc 2029 | $2.7M | $1.9M | $800K | $33.2M |
| Nov 2029 | $2.8M | $2.0M | $743K | $32.4M |
| Oct 2029 | $3.2M | $4.4M | $-1.2M | $31.7M |
| Sept 2029 | $2.8M | $2.2M | $599K | $32.8M |
| Août 2029 | $3.3M | $2.0M | $1.3M | $32.2M |
| Juil 2029 | $2.4M | $2.0M | $419K | $30.9M |
| Juin 2029 | $3.3M | $2.0M | $1.3M | $30.5M |
| Mai 2029 | $2.5M | $1.9M | $558K | $29.2M |
| Avr 2029 | $2.5M | $2.1M | $427K | $28.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $174K |
| Greenfield Foods | $170K |