| Droits TV | $4.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $52K |
| Merchandising | $896K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $2K |
| Amortissement Transferts | $90K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $934K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $5.5M | $3.6M | $1.9M | $75.2M |
| Jun 2030 | $8.5M | $3.3M | $5.3M | $73.2M |
| May 2030 | $5.6M | $3.8M | $1.8M | $67.8M |
| Apr 2030 | $5.5M | $3.5M | $2.0M | $65.9M |
| Mar 2030 | $5.5M | $3.1M | $2.4M | $63.9M |
| Feb 2030 | $5.4M | $3.5M | $1.9M | $61.3M |
| Jan 2030 | $5.7M | $3.1M | $2.6M | $59.3M |
| Dec 2029 | $5.4M | $3.6M | $1.8M | $56.6M |
| Nov 2029 | $5.4M | $3.6M | $1.8M | $54.7M |
| Oct 2029 | $5.3M | $4.3M | $1.0M | $52.8M |
| Sep 2029 | $5.9M | $4.1M | $1.8M | $51.7M |
| Aug 2029 | $5.3M | $3.3M | $2.0M | $49.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $299K |
| Westside Builders | $320K |