| Droits TV | $1.3M |
| Bonus TV de Classement | $57K |
| Jour de match | $63K |
| Sponsoring | $22K |
| Merchandising | $262K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $17K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $454K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $1.7M | $2.3M | $-551K | $472K |
| May 2029 | $1.8M | $1.7M | $157K | $1.0M |
| Apr 2029 | $1.7M | $1.7M | $58K | $854K |
| Mar 2029 | $2.3M | $1.5M | $816K | $789K |
| Feb 2029 | $2.2M | $1.8M | $420K | $-33K |
| Jan 2029 | $2.2M | $1.8M | $448K | $-459K |
| Dec 2028 | $2.9M | $1.5M | $1.5M | $-914K |
| Nov 2028 | $2.3M | $1.9M | $436K | $-2.4M |
| Oct 2028 | $2.2M | $2.2M | $-39K | $-2.8M |
| Sep 2028 | $2.2M | $1.9M | $282K | $-2.8M |
| Aug 2028 | $2.3M | $1.8M | $546K | $-3.1M |
| Jul 2028 | $2.1M | $1.9M | $147K | $-3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $137K |
| Hometown Print | $126K |