| Droits TV | $495K |
| Bonus TV de Classement | $161K |
| Jour de match | $32K |
| Sponsoring | $7K |
| Merchandising | $80K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $558K |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $69K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $295K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $774K | $929K | $-154K | $-15.2M |
| Oct 2029 | $796K | $1.4M | $-597K | $-15.0M |
| Sep 2029 | $812K | $1.4M | $-572K | $-14.4M |
| Aug 2029 | $793K | $1.5M | $-720K | $-13.9M |
| Jul 2029 | $861K | $1.7M | $-856K | $-13.1M |
| Jun 2029 | $800K | $1.3M | $-501K | $-12.3M |
| May 2029 | $858K | $1.7M | $-835K | $-11.8M |
| Apr 2029 | $853K | $1.4M | $-551K | $-10.9M |
| Mar 2029 | $813K | $1.2M | $-392K | $-10.4M |
| Feb 2029 | $800K | $919K | $-119K | $-10.0M |
| Jan 2029 | $790K | $917K | $-127K | $-9.9M |
| Dec 2028 | $858K | $1.1M | $-220K | $-9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $43K |
| Hometown Print | $42K |