| Droits TV | $1.9M |
| Bonus TV de Classement | $408K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $606K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $15K |
| Amortissement Transferts | $98K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $620K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $2.9M | $2.8M | $163K | $23.3M |
| Apr 2029 | $2.9M | $3.0M | $-119K | $23.1M |
| Mar 2029 | $3.0M | $2.4M | $538K | $23.1M |
| Feb 2029 | $3.0M | $2.4M | $615K | $22.5M |
| Jan 2029 | $3.2M | $2.6M | $558K | $21.8M |
| Dec 2028 | $3.1M | $3.0M | $111K | $21.1M |
| Nov 2028 | $3.3M | $2.6M | $663K | $20.9M |
| Oct 2028 | $3.1M | $4.1M | $-999K | $20.1M |
| Sep 2028 | $3.1M | $3.0M | $132K | $21.0M |
| Aug 2028 | $4.1M | $2.5M | $1.6M | $20.8M |
| Jul 2028 | $3.0M | $2.1M | $939K | $19.1M |
| Jun 2028 | $3.7M | $2.1M | $1.5M | $21.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $182K |
| Westside Builders | $204K |