| Droits TV | $2.1M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $27K |
| Merchandising | $535K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $11K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $762K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $3.9M | $2.9M | $972K | $75.9M |
| Mar 2030 | $3.8M | $2.8M | $1.0M | $74.9M |
| Feb 2030 | $3.8M | $2.3M | $1.5M | $73.8M |
| Jan 2030 | $4.9M | $2.4M | $2.5M | $72.2M |
| Dec 2029 | $5.7M | $2.5M | $3.2M | $69.7M |
| Nov 2029 | $5.2M | $2.5M | $2.7M | $66.4M |
| Oct 2029 | $5.4M | $3.1M | $2.3M | $63.6M |
| Sep 2029 | $6.7M | $3.9M | $2.9M | $61.2M |
| Aug 2029 | $3.6M | $2.9M | $695K | $58.3M |
| Jul 2029 | $3.7M | $3.0M | $640K | $57.5M |
| Jun 2029 | $3.4M | $3.2M | $184K | $56.8M |
| May 2029 | $3.6M | $3.7M | $-97K | $56.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $159K |
| Hometown Print | $164K |