| Droits TV | $3.5M |
| Bonus TV de Classement | $685K |
| Jour de match | $46K |
| Sponsoring | $49K |
| Merchandising | $884K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $959K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.1M | $4.1M | $999K | $78.7M |
| Sep 2029 | $5.1M | $4.7M | $372K | $77.7M |
| Aug 2029 | $5.0M | $3.8M | $1.2M | $77.2M |
| Jul 2029 | $5.6M | $4.3M | $1.3M | $76.0M |
| Jun 2029 | $5.5M | $4.0M | $1.6M | $74.6M |
| May 2029 | $4.9M | $4.4M | $549K | $73.0M |
| Apr 2029 | $4.8M | $3.1M | $1.7M | $89.0M |
| Mar 2029 | $5.9M | $3.0M | $2.9M | $87.2M |
| Feb 2029 | $4.7M | $2.9M | $1.8M | $85.3M |
| Jan 2029 | $5.1M | $3.0M | $2.1M | $83.5M |
| Dec 2028 | $5.9M | $3.4M | $2.5M | $81.3M |
| Nov 2028 | $4.8M | $4.2M | $654K | $78.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $296K |
| Hometown Print | $294K |