| Droits TV | $1.1M |
| Bonus TV de Classement | $118K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $177K |
| 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 | $17K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $294K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $1.5M | $1.4M | $27K | $23.1M |
| Jan 2029 | $1.6M | $1.2M | $394K | $23.0M |
| Dec 2028 | $1.6M | $1.1M | $451K | $22.6M |
| Nov 2028 | $1.5M | $1.3M | $119K | $22.2M |
| Oct 2028 | $1.5M | $1.3M | $172K | $22.1M |
| Sep 2028 | $1.5M | $1.3M | $211K | $21.9M |
| Aug 2028 | $1.6M | $1.0M | $501K | $21.7M |
| Jul 2028 | $1.6M | $1.4M | $229K | $21.2M |
| Jun 2028 | $1.7M | $1.3M | $347K | $21.1M |
| May 2028 | $1.9M | $1.5M | $362K | $20.8M |
| Apr 2028 | $1.7M | $1.3M | $336K | $20.4M |
| Mar 2028 | $1.6M | $1.1M | $477K | $20.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $95K |
| Local Dairy Co. | $117K |