| Droits TV | $2.1M |
| Bonus TV de Classement | $335K |
| Jour de match | $51K |
| Sponsoring | $17K |
| Merchandising | $814K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $7K |
| Amortissement Transferts | $78K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $696K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.3M | $3.9M | $-609K | $32.8M |
| Oct 2029 | $3.6M | $4.2M | $-548K | $33.3M |
| Sep 2029 | $4.2M | $4.1M | $112K | $33.8M |
| Aug 2029 | $2.8M | $3.3M | $-489K | $33.6M |
| Jul 2029 | $5.4M | $3.5M | $1.9M | $34.0M |
| Jun 2029 | $3.5M | $3.2M | $365K | $33.0M |
| May 2029 | $2.9M | $3.7M | $-738K | $32.6M |
| Apr 2029 | $3.0M | $3.2M | $-222K | $33.3M |
| Mar 2029 | $3.0M | $3.1M | $-67K | $33.4M |
| Feb 2029 | $3.1M | $3.1M | $-69K | $33.4M |
| Jan 2029 | $3.4M | $3.7M | $-213K | $33.5M |
| Dec 2028 | $3.3M | $4.0M | $-683K | $33.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $208K |
| Greenfield Foods | $221K |