| Droits TV | $515K |
| Bonus TV de Classement | $313K |
| Jour de match | $0 |
| Sponsoring | $70K |
| Merchandising | $530K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $70K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $420K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.4M | $1.9M | $-505K | $-15.3M |
| Sep 2029 | $1.4M | $1.5M | $-64K | $-14.8M |
| Aug 2029 | $1.6M | $1.4M | $181K | $-14.7M |
| Jul 2029 | $1.4M | $2.6M | $-1.1M | $-14.9M |
| Jun 2029 | $1.4M | $1.8M | $-395K | $-13.7M |
| May 2029 | $1.4M | $2.0M | $-655K | $-13.3M |
| Apr 2029 | $1.4M | $1.8M | $-443K | $-12.7M |
| Mar 2029 | $1.4M | $1.8M | $-368K | $-12.2M |
| Feb 2029 | $1.2M | $2.0M | $-811K | $-11.9M |
| Jan 2029 | $1.7M | $1.7M | $-34K | $-11.1M |
| Dec 2028 | $1.2M | $1.8M | $-586K | $-11.0M |
| Nov 2028 | $1.2M | $1.4M | $-191K | $-10.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $458K |
| Westside Builders | $383K |