| Droits TV | $1.1M |
| Bonus TV de Classement | $350K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $302K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $24K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $383K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $1.7M | $1.9M | $-189K | $1.7M |
| Feb 2029 | $1.7M | $2.7M | $-942K | $1.8M |
| Jan 2029 | $1.9M | $1.9M | $-14K | $2.7M |
| Dec 2028 | $1.8M | $2.0M | $-219K | $2.6M |
| Nov 2028 | $1.7M | $2.1M | $-362K | $2.8M |
| Oct 2028 | $1.7M | $2.1M | $-382K | $3.0M |
| Sep 2028 | $1.6M | $1.8M | $-201K | $3.3M |
| Aug 2028 | $1.6M | $1.7M | $-52K | $3.5M |
| Jul 2028 | $1.7M | $1.7M | $-29K | $3.7M |
| Jun 2028 | $1.9M | $1.9M | $72K | $3.7M |
| May 2028 | $1.6M | $2.3M | $-676K | $4.2M |
| Apr 2028 | $1.6M | $1.5M | $109K | $4.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $97K |
| Greenfield Foods | $85K |