| Droits TV | $3.9M |
| Bonus TV de Classement | $258K |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $686K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $29K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $16K |
| Amortissement Transferts | $100K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $890K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $4.9M | $3.5M | $1.4M | $100.7M |
| Avr 2030 | $4.9M | $3.1M | $1.8M | $99.1M |
| Mars 2030 | $4.9M | $3.9M | $907K | $97.2M |
| Févr 2030 | $5.5M | $3.4M | $2.1M | $96.2M |
| Janv 2030 | $5.9M | $3.5M | $2.4M | $94.0M |
| Déc 2029 | $5.2M | $3.6M | $1.5M | $91.5M |
| Nov 2029 | $5.5M | $3.6M | $1.9M | $89.9M |
| Oct 2029 | $5.9M | $9.7M | $-3.8M | $87.9M |
| Sept 2029 | $6.3M | $4.2M | $2.1M | $91.6M |
| Août 2029 | $5.0M | $3.8M | $1.1M | $89.4M |
| Juil 2029 | $6.7M | $3.6M | $3.1M | $111.9M |
| Juin 2029 | $7.0M | $3.7M | $3.2M | $108.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $362K |
| Westside Builders | $359K |