| Droits TV | $2.7M |
| Bonus TV de Classement | $432K |
| Jour de match | $22K |
| Sponsoring | $38K |
| Merchandising | $749K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $36K |
| Amortissement Transferts | $289K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $776K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $4.0M | $4.4M | $-399K | $6.7M |
| Feb 2029 | $3.8M | $4.3M | $-563K | $6.8M |
| Jan 2029 | $3.6M | $4.1M | $-427K | $7.1M |
| Dec 2028 | $4.1M | $4.0M | $71K | $7.2M |
| Nov 2028 | $3.8M | $4.0M | $-240K | $6.9M |
| Oct 2028 | $4.1M | $4.6M | $-485K | $6.8M |
| Sep 2028 | $4.3M | $5.0M | $-631K | $7.0M |
| Aug 2028 | $4.2M | $2.9M | $1.3M | $7.4M |
| Jul 2028 | $4.2M | $3.1M | $1.1M | $5.8M |
| Jun 2028 | $5.1M | $2.6M | $2.5M | $6.7M |
| May 2028 | $4.2M | $3.1M | $1.1M | $5.2M |
| Apr 2028 | $4.3M | $2.8M | $1.5M | $3.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $245K |
| Westside Builders | $216K |