| Droits TV | $2.3M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $18K |
| Sponsoring | $17K |
| Merchandising | $712K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $21K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $796K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $4.3M | $2.7M | $1.7M | $61.0M |
| Jan 2029 | $4.7M | $2.6M | $2.0M | $59.3M |
| Dec 2028 | $4.6M | $2.8M | $1.7M | $57.2M |
| Nov 2028 | $4.1M | $2.5M | $1.6M | $55.4M |
| Oct 2028 | $4.6M | $2.6M | $2.0M | $53.8M |
| Sep 2028 | $6.4M | $2.4M | $4.0M | $51.7M |
| Aug 2028 | $4.3M | $2.1M | $2.2M | $48.0M |
| Jul 2028 | $4.3M | $2.0M | $2.3M | $45.8M |
| Jun 2028 | $6.7M | $1.9M | $4.8M | $43.4M |
| May 2028 | $4.6M | $2.3M | $2.3M | $38.6M |
| Apr 2028 | $4.5M | $1.9M | $2.6M | $36.3M |
| Mar 2028 | $4.1M | $2.2M | $2.0M | $33.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $205K |
| Westside Builders | $230K |