| Droits TV | $3.8M |
| Bonus TV de Classement | $133K |
| Jour de match | $298K |
| Sponsoring | $54K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $5.5M | $5.9M | $-467K | $57.4M |
| Aug 2030 | $7.2M | $4.8M | $2.4M | $57.8M |
| Jul 2030 | $5.5M | $5.4M | $101K | $55.3M |
| Jun 2030 | $5.5M | $4.6M | $884K | $55.1M |
| May 2030 | $5.5M | $5.7M | $-115K | $54.2M |
| Apr 2030 | $5.5M | $5.5M | $-71K | $54.2M |
| Mar 2030 | $6.2M | $3.8M | $2.4M | $54.2M |
| Feb 2030 | $7.9M | $4.5M | $3.4M | $51.7M |
| Jan 2030 | $8.7M | $3.5M | $5.1M | $48.3M |
| Dec 2029 | $6.1M | $3.6M | $2.5M | $43.1M |
| Nov 2029 | $6.5M | $3.9M | $2.6M | $40.5M |
| Oct 2029 | $6.8M | $5.4M | $1.4M | $37.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $295K |
| Hometown Print | $351K |