| Droits TV | $755K |
| Bonus TV de Classement | $301K |
| Jour de match | $0 |
| Sponsoring | $107K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $23K |
| Amortissement Transferts | $750K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $866K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $4.4M | $5.5M | $-1.1M | $17.0M |
| Aug 2029 | $4.5M | $4.7M | $-195K | $17.4M |
| Jul 2029 | $4.6M | $4.9M | $-264K | $16.8M |
| Jun 2029 | $4.7M | $4.7M | $-5K | $16.4M |
| May 2029 | $4.8M | $7.3M | $-2.5M | $19.8M |
| Apr 2029 | $4.7M | $5.4M | $-680K | $21.6M |
| Mar 2029 | $4.6M | $5.4M | $-815K | $21.6M |
| Feb 2029 | $10.8M | $5.6M | $5.2M | $21.8M |
| Jan 2029 | $4.7M | $5.2M | $-453K | $16.5M |
| Dec 2028 | $4.5M | $5.1M | $-547K | $16.3M |
| Nov 2028 | $4.6M | $5.0M | $-410K | $16.2M |
| Oct 2028 | $4.6M | $6.6M | $-2.0M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $520K |
| Hometown Print | $762K |