| Droits TV | $1.2M |
| Bonus TV de Classement | $581K |
| Jour de match | $32K |
| Sponsoring | $41K |
| Merchandising | $579K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $31K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $670K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $2.4M | $2.6M | $-147K | $2.1M |
| Sep 2029 | $2.3M | $2.9M | $-555K | $2.2M |
| Aug 2029 | $2.3M | $2.6M | $-298K | $2.7M |
| Jul 2029 | $2.4M | $3.2M | $-854K | $3.0M |
| Jun 2029 | $2.3M | $2.4M | $-47K | $3.8M |
| May 2029 | $2.4M | $3.0M | $-576K | $3.8M |
| Apr 2029 | $1.8M | $2.5M | $-644K | $4.4M |
| Mar 2029 | $2.3M | $2.0M | $299K | $5.0M |
| Feb 2029 | $2.3M | $2.4M | $-51K | $4.6M |
| Jan 2029 | $2.3M | $2.0M | $334K | $4.7M |
| Dec 2028 | $2.6M | $2.0M | $613K | $4.3M |
| Nov 2028 | $2.3M | $2.1M | $173K | $3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $103K |
| Northwind Insurance | $387K |