| Droits TV | $3.8M |
| Bonus TV de Classement | $158K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $8K |
| Amortissement Transferts | $82K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $900K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $4.9M | $3.8M | $1.2M | $67.6M |
| Apr 2029 | $5.2M | $3.4M | $1.8M | $66.4M |
| Mar 2029 | $5.2M | $3.6M | $1.6M | $64.5M |
| Feb 2029 | $5.2M | $4.4M | $802K | $62.9M |
| Jan 2029 | $5.6M | $4.6M | $1.0M | $62.0M |
| Dec 2028 | $5.3M | $4.2M | $1.1M | $60.8M |
| Nov 2028 | $6.3M | $3.8M | $2.5M | $59.7M |
| Oct 2028 | $6.9M | $4.6M | $2.3M | $57.1M |
| Sep 2028 | $6.3M | $4.0M | $2.3M | $54.7M |
| Aug 2028 | $5.3M | $4.1M | $1.1M | $52.3M |
| Jul 2028 | $6.3M | $3.5M | $2.8M | $51.1M |
| Jun 2028 | $6.6M | $3.1M | $3.5M | $51.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $227K |
| Westside Builders | $331K |