| Droits TV | $520K |
| Bonus TV de Classement | $231K |
| Jour de match | $5K |
| Sponsoring | $55K |
| Merchandising | $534K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.3M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $640K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $3.6M | $3.0M | $642K | $86.9M |
| Oct 2030 | $3.6M | $3.1M | $444K | $86.5M |
| Sep 2030 | $3.6M | $3.4M | $249K | $86.2M |
| Aug 2030 | $3.6M | $2.4M | $1.2M | $86.0M |
| Jul 2030 | $4.4M | $2.5M | $1.9M | $84.7M |
| Jun 2030 | $4.8M | $2.6M | $2.1M | $82.8M |
| May 2030 | $4.4M | $2.5M | $2.0M | $80.7M |
| Apr 2030 | $4.5M | $2.3M | $2.1M | $78.7M |
| Mar 2030 | $4.5M | $3.3M | $1.2M | $76.6M |
| Feb 2030 | $4.4M | $4.2M | $254K | $75.4M |
| Jan 2030 | $4.7M | $3.0M | $1.7M | $75.1M |
| Dec 2029 | $4.3M | $2.9M | $1.3M | $73.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $349K |
| Hometown Print | $311K |