| Droits TV | $1.4M |
| Bonus TV de Classement | $668K |
| Jour de match | $443K |
| Sponsoring | $19K |
| 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 | $2.6M |
| Salaires staff | $5K |
| Amortissement Transferts | $102K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $717K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $3.2M | $3.4M | $-211K | $8.7M |
| Jul 2030 | $2.9M | $3.3M | $-390K | $8.9M |
| Jun 2030 | $2.8M | $3.1M | $-365K | $9.8M |
| May 2030 | $2.3M | $3.6M | $-1.3M | $10.1M |
| Apr 2030 | $2.8M | $4.0M | $-1.2M | $11.3M |
| Mar 2030 | $3.0M | $2.2M | $771K | $12.4M |
| Feb 2030 | $2.9M | $2.2M | $669K | $11.6M |
| Jan 2030 | $2.9M | $2.2M | $758K | $10.9M |
| Dec 2029 | $3.2M | $2.1M | $1.1M | $10.0M |
| Nov 2029 | $2.6M | $2.0M | $565K | $8.8M |
| Oct 2029 | $2.7M | $2.3M | $470K | $8.1M |
| Sep 2029 | $2.8M | $3.2M | $-465K | $7.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $124K |
| Local Dairy Co. | $106K |