| Droits TV | $226K |
| Bonus TV de Classement | $101K |
| Jour de match | $0 |
| Sponsoring | $104K |
| Merchandising | $885K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $7K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $15K |
| Indemnités de Prêt (Dépense) | $42K |
| Entretien installations | $360K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $1.3M | $1.5M | $-209K | $-3.4M |
| Jul 2029 | $1.4M | $1.4M | $-36K | $-3.2M |
| Jun 2029 | $1.5M | $1.7M | $-222K | $-3.2M |
| May 2029 | $1.6M | $2.3M | $-749K | $-3.0M |
| Apr 2029 | $1.5M | $1.8M | $-244K | $-2.3M |
| Mar 2029 | $1.4M | $1.8M | $-434K | $-2.1M |
| Feb 2029 | $1.6M | $1.6M | $3K | $-1.7M |
| Jan 2029 | $1.4M | $1.6M | $-231K | $-1.7M |
| Dec 2028 | $1.5M | $1.6M | $-153K | $-1.5M |
| Nov 2028 | $1.5M | $1.9M | $-383K | $-1.4M |
| Oct 2028 | $1.4M | $2.0M | $-535K | $-1.1M |
| Sep 2028 | $1.2M | $1.8M | $-680K | $-581K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $590K |
| Greenfield Foods | $662K |