| Droits TV | $1.5M |
| Bonus TV de Classement | $550K |
| Jour de match | $13K |
| Sponsoring | $28K |
| Merchandising | $606K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $13K |
| Amortissement Transferts | $65K |
| Intérêts de la Dette | $20K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $665K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2031 | $2.7M | $4.8M | $-2.1M | $-5.6M |
| Feb 2031 | $2.8M | $3.7M | $-969K | $-3.5M |
| Jan 2031 | $2.9M | $3.4M | $-440K | $-2.6M |
| Dec 2030 | $2.9M | $3.4M | $-560K | $-2.3M |
| Nov 2030 | $2.9M | $3.6M | $-733K | $-1.8M |
| Oct 2030 | $3.1M | $4.0M | $-961K | $-1.1M |
| Sep 2030 | $2.8M | $3.2M | $-384K | $-212K |
| Aug 2030 | $2.9M | $4.3M | $-1.4M | $106K |
| Jul 2030 | $2.8M | $3.8M | $-979K | $1.5M |
| Jun 2030 | $3.9M | $2.4M | $1.4M | $2.4M |
| May 2030 | $2.8M | $2.4M | $389K | $859K |
| Apr 2030 | $2.9M | $3.1M | $-197K | $404K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $165K |
| Westside Builders | $168K |