| Droits TV | $1.1M |
| Bonus TV de Classement | $661K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $420K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $237K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $37K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $595K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $2.5M | $2.3M | $127K | $20.5M |
| Mars 2029 | $2.1M | $2.8M | $-628K | $20.4M |
| Févr 2029 | $2.2M | $2.3M | $-132K | $21.0M |
| Janv 2029 | $3.0M | $1.9M | $1.1M | $21.1M |
| Déc 2028 | $3.9M | $2.0M | $1.8M | $20.0M |
| Nov 2028 | $3.8M | $2.1M | $1.6M | $18.2M |
| Oct 2028 | $3.0M | $4.0M | $-985K | $16.5M |
| Sept 2028 | $5.6M | $2.7M | $2.9M | $17.5M |
| Août 2028 | $2.3M | $2.4M | $-100K | $14.6M |
| Juil 2028 | $2.4M | $2.9M | $-511K | $14.7M |
| Juin 2028 | $2.4M | $2.2M | $218K | $15.2M |
| Mai 2028 | $2.4M | $2.8M | $-394K | $14.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $92K |
| Westside Builders | $99K |