| Droits TV | $4.3M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $61K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $33K |
| Amortissement Transferts | $250K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $7.2M | $5.9M | $1.3M | $72.4M |
| Jul 2029 | $7.4M | $5.4M | $1.9M | $83.3M |
| Jun 2029 | $11.1M | $6.2M | $4.9M | $81.1M |
| May 2029 | $7.2M | $6.0M | $1.2M | $76.0M |
| Apr 2029 | $7.5M | $5.2M | $2.3M | $74.5M |
| Mar 2029 | $7.5M | $5.9M | $1.7M | $72.0M |
| Feb 2029 | $7.6M | $6.0M | $1.7M | $70.0M |
| Jan 2029 | $7.8M | $5.7M | $2.1M | $68.1M |
| Dec 2028 | $7.5M | $5.9M | $1.6M | $65.8M |
| Nov 2028 | $7.2M | $7.4M | $-295K | $63.9M |
| Oct 2028 | $7.1M | $7.8M | $-632K | $64.0M |
| Sep 2028 | $7.7M | $6.1M | $1.6M | $64.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $426K |
| Westside Builders | $303K |