| Droits TV | $5.3M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $0 |
| Sponsoring | $87K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $3K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $8.4M | $4.0M | $4.5M | $228.8M |
| Oct 2030 | $8.6M | $4.7M | $3.9M | $226.8M |
| Sep 2030 | $8.3M | $5.0M | $3.3M | $225.2M |
| Aug 2030 | $7.7M | $4.9M | $2.8M | $224.1M |
| Jul 2030 | $7.9M | $5.1M | $2.7M | $223.4M |
| Jun 2030 | $7.7M | $4.8M | $2.9M | $222.7M |
| May 2030 | $8.2M | $7.3M | $944K | $221.7M |
| Apr 2030 | $8.7M | $5.6M | $3.1M | $222.4M |
| Mar 2030 | $9.2M | $4.5M | $4.7M | $220.8M |
| Feb 2030 | $9.2M | $4.5M | $4.7M | $217.4M |
| Jan 2030 | $17.9M | $4.2M | $13.7M | $213.4M |
| Dec 2029 | $9.2M | $4.4M | $4.8M | $200.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $528K |
| Westside Builders | $513K |