| Droits TV | $1.3M |
| Bonus TV de Classement | $670K |
| Jour de match | $0 |
| Sponsoring | $20K |
| Merchandising | $683K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $7K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $745K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $2.6M | $2.8M | $-136K | $16.7M |
| Sep 2029 | $3.0M | $2.7M | $300K | $16.7M |
| Aug 2029 | $3.0M | $3.4M | $-419K | $16.3M |
| Jul 2029 | $2.7M | $3.1M | $-455K | $17.1M |
| Jun 2029 | $2.5M | $2.9M | $-428K | $18.5M |
| May 2029 | $2.4M | $2.9M | $-581K | $18.9M |
| Apr 2029 | $2.6M | $2.6M | $30K | $19.4M |
| Mar 2029 | $3.3M | $2.8M | $547K | $19.4M |
| Feb 2029 | $2.9M | $2.3M | $580K | $18.8M |
| Jan 2029 | $2.8M | $2.2M | $525K | $18.1M |
| Dec 2028 | $3.2M | $2.2M | $963K | $17.5M |
| Nov 2028 | $2.7M | $2.4M | $314K | $16.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $115K |
| Greenfield Foods | $125K |