| Droits TV | $237K |
| Bonus TV de Classement | $115K |
| Jour de match | $0 |
| Sponsoring | $116K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $7K |
| Amortissement Transferts | $136K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $370K |
| Entretien installations | $630K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $3.1M | $2.7M | $441K | $13.1M |
| Jul 2029 | $3.2M | $2.7M | $548K | $14.6M |
| Jun 2029 | $3.5M | $2.4M | $1.1M | $15.2M |
| May 2029 | $3.5M | $2.8M | $681K | $14.0M |
| Apr 2029 | $3.6M | $2.5M | $1.1M | $13.2M |
| Mar 2029 | $3.5M | $3.5M | $19K | $12.1M |
| Feb 2029 | $3.5M | $2.5M | $992K | $12.0M |
| Jan 2029 | $3.6M | $2.5M | $1.1M | $10.8M |
| Dec 2028 | $3.4M | $2.4M | $999K | $9.7M |
| Nov 2028 | $3.8M | $2.6M | $1.2M | $8.6M |
| Oct 2028 | $3.5M | $2.7M | $766K | $7.3M |
| Sep 2028 | $3.2M | $2.7M | $524K | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $631K |
| Hometown Print | $761K |