| Droits TV | $3.0M |
| Bonus TV de Classement | $492K |
| Jour de match | $9K |
| Sponsoring | $44K |
| Merchandising | $355K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $689K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2029 | $3.9M | $1.8M | $2.1M | $57.7M |
| Août 2029 | $3.9M | $1.9M | $2.1M | $55.6M |
| Juil 2029 | $3.9M | $2.2M | $1.7M | $53.5M |
| Juin 2029 | $3.8M | $1.9M | $1.9M | $51.8M |
| Mai 2029 | $4.1M | $1.9M | $2.1M | $49.9M |
| Avr 2029 | $4.7M | $2.0M | $2.7M | $47.8M |
| Mars 2029 | $4.7M | $2.8M | $1.9M | $45.1M |
| Févr 2029 | $4.8M | $2.2M | $2.6M | $43.2M |
| Janv 2029 | $5.1M | $1.5M | $3.6M | $66.9M |
| Déc 2028 | $4.3M | $1.5M | $2.7M | $63.3M |
| Nov 2028 | $4.3M | $1.5M | $2.8M | $60.6M |
| Oct 2028 | $4.1M | $2.7M | $1.4M | $57.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $261K |
| Westside Builders | $272K |