| Droits TV | $6.0M |
| Bonus TV de Classement | $634K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $7.9M | $5.6M | $2.3M | $153.0M |
| Jul 2030 | $8.4M | $7.2M | $1.2M | $150.6M |
| Jun 2030 | $12.7M | $5.1M | $7.6M | $149.4M |
| May 2030 | $8.2M | $6.2M | $2.1M | $141.8M |
| Apr 2030 | $8.2M | $6.1M | $2.1M | $139.7M |
| Mar 2030 | $8.2M | $5.8M | $2.4M | $137.5M |
| Feb 2030 | $8.0M | $6.0M | $2.1M | $135.2M |
| Jan 2030 | $8.9M | $5.9M | $3.0M | $133.1M |
| Dec 2029 | $8.8M | $5.9M | $3.0M | $130.1M |
| Nov 2029 | $8.1M | $5.5M | $2.5M | $127.1M |
| Oct 2029 | $7.7M | $7.5M | $265K | $124.6M |
| Sep 2029 | $7.9M | $5.7M | $2.2M | $124.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $353K |
| Hometown Print | $322K |