| Droits TV | $2.4M |
| Bonus TV de Classement | $128K |
| Jour de match | $14K |
| Sponsoring | $15K |
| Merchandising | $644K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $14K |
| Amortissement Transferts | $82K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $658K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $3.3M | $3.2M | $115K | $26.1M |
| Dec 2029 | $3.1M | $3.6M | $-449K | $25.9M |
| Nov 2029 | $3.1M | $3.3M | $-201K | $26.2M |
| Oct 2029 | $3.5M | $3.6M | $-172K | $26.4M |
| Sep 2029 | $3.7M | $3.5M | $173K | $26.5M |
| Aug 2029 | $3.4M | $3.0M | $426K | $26.2M |
| Jul 2029 | $3.4M | $2.9M | $565K | $25.7M |
| Jun 2029 | $4.4M | $2.9M | $1.5M | $25.0M |
| May 2029 | $3.5M | $3.2M | $341K | $23.5M |
| Apr 2029 | $3.4M | $3.3M | $190K | $23.1M |
| Mar 2029 | $3.5M | $3.8M | $-335K | $22.8M |
| Feb 2029 | $3.6M | $4.1M | $-479K | $23.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $179K |
| Hometown Print | $212K |