| Droits TV | $4.2M |
| Bonus TV de Classement | $506K |
| Jour de match | $70K |
| Sponsoring | $53K |
| Merchandising | $738K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $8K |
| Amortissement Transferts | $59K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $5.6M | $4.4M | $1.2M | $46.3M |
| Oct 2029 | $5.4M | $5.1M | $259K | $45.1M |
| Sep 2029 | $6.1M | $4.3M | $1.8M | $44.7M |
| Aug 2029 | $5.8M | $4.5M | $1.3M | $42.9M |
| Jul 2029 | $5.7M | $4.4M | $1.3M | $77.7M |
| Jun 2029 | $7.2M | $4.2M | $3.1M | $76.4M |
| May 2029 | $5.7M | $5.1M | $644K | $73.2M |
| Apr 2029 | $5.7M | $4.2M | $1.5M | $72.5M |
| Mar 2029 | $5.6M | $5.5M | $182K | $71.0M |
| Feb 2029 | $5.6M | $4.2M | $1.5M | $71.2M |
| Jan 2029 | $6.8M | $4.2M | $2.5M | $69.7M |
| Dec 2028 | $6.6M | $4.7M | $1.9M | $67.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $340K |
| Hometown Print | $300K |