| Droits TV | $626K |
| Bonus TV de Classement | $350K |
| Jour de match | $0 |
| Sponsoring | $67K |
| Merchandising | $620K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.7M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $19K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $853K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.4M | $2.1M | $3.3M | $81.6M |
| Sep 2029 | $5.4M | $2.3M | $3.0M | $78.3M |
| Aug 2029 | $5.4M | $2.7M | $2.7M | $75.3M |
| Jul 2029 | $5.4M | $4.1M | $1.3M | $72.6M |
| Jun 2029 | $5.4M | $3.4M | $2.0M | $71.3M |
| May 2029 | $5.3M | $3.1M | $2.2M | $69.3M |
| Apr 2029 | $5.4M | $3.1M | $2.4M | $67.1M |
| Mar 2029 | $9.8M | $3.0M | $6.8M | $64.7M |
| Feb 2029 | $5.9M | $2.5M | $3.5M | $59.8M |
| Jan 2029 | $8.5M | $3.1M | $5.3M | $56.3M |
| Dec 2028 | $6.0M | $2.2M | $3.7M | $51.0M |
| Nov 2028 | $5.9M | $2.2M | $3.7M | $47.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $325K |
| Hometown Print | $554K |