| Droits TV | $84K |
| Bonus TV de Classement | $35K |
| Jour de match | $296K |
| Sponsoring | $83K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $79K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $26K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $21K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $553K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2031 | $2.7M | $2.1M | $587K | $15.0M |
| Mars 2031 | $2.6M | $3.8M | $-1.1M | $14.4M |
| Févr 2031 | $2.7M | $2.2M | $462K | $15.4M |
| Janv 2031 | $2.6M | $2.1M | $464K | $14.9M |
| Déc 2030 | $2.5M | $2.2M | $345K | $14.4M |
| Nov 2030 | $2.5M | $2.0M | $529K | $14.0M |
| Oct 2030 | $2.6M | $4.6M | $-2.0M | $13.5M |
| Sept 2030 | $2.3M | $2.1M | $196K | $15.4M |
| Août 2030 | $2.3M | $2.1M | $161K | $15.2M |
| Juil 2030 | $2.3M | $1.8M | $483K | $14.9M |
| Juin 2030 | $2.7M | $2.0M | $712K | $14.4M |
| Mai 2030 | $2.5M | $2.3M | $265K | $13.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $490K |
| Hometown Print | $502K |