| Droits TV | $1.7M |
| Bonus TV de Classement | $373K |
| Jour de match | $0 |
| Sponsoring | $24K |
| Merchandising | $233K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $38K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $517K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $2.3M | $1.6M | $744K | $25.8M |
| Mars 2029 | $2.3M | $1.5M | $761K | $25.1M |
| Févr 2029 | $2.3M | $1.5M | $771K | $24.3M |
| Janv 2029 | $2.4M | $1.5M | $865K | $23.5M |
| Déc 2028 | $2.2M | $1.5M | $750K | $22.7M |
| Nov 2028 | $2.6M | $1.5M | $1.1M | $21.9M |
| Oct 2028 | $2.4M | $1.9M | $494K | $20.8M |
| Sept 2028 | $2.7M | $1.9M | $775K | $20.3M |
| Août 2028 | $2.4M | $1.8M | $568K | $19.5M |
| Juil 2028 | $2.7M | $1.8M | $983K | $19.0M |
| Juin 2028 | $2.6M | $1.7M | $848K | $18.0M |
| Mai 2028 | $2.2M | $1.9M | $277K | $17.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $138K |
| Local Dairy Co. | $153K |