| Droits TV | $2.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $64K |
| Sponsoring | $48K |
| Merchandising | $339K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $17K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $688K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $4.2M | $2.7M | $1.5M | $87.5M |
| Mar 2030 | $4.1M | $2.5M | $1.7M | $86.1M |
| Feb 2030 | $5.5M | $2.6M | $2.9M | $84.4M |
| Jan 2030 | $4.3M | $2.5M | $1.8M | $81.5M |
| Dec 2029 | $3.9M | $2.5M | $1.4M | $79.7M |
| Nov 2029 | $3.6M | $2.4M | $1.2M | $78.3M |
| Oct 2029 | $3.7M | $2.6M | $1.0M | $77.1M |
| Sep 2029 | $4.4M | $2.3M | $2.2M | $76.0M |
| Aug 2029 | $4.1M | $2.1M | $2.0M | $78.1M |
| Jul 2029 | $4.2M | $2.5M | $1.6M | $76.1M |
| Jun 2029 | $7.3M | $2.3M | $5.0M | $74.5M |
| May 2029 | $4.3M | $2.6M | $1.7M | $69.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $266K |
| Hometown Print | $307K |