| Droits TV | $1.2M |
| Bonus TV de Classement | $208K |
| Jour de match | $61K |
| Sponsoring | $22K |
| Merchandising | $222K |
| Prime de Coupe | $90K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $2K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $441K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.8M | $2.3M | $-546K | $433K |
| May 2030 | $1.5M | $1.7M | $-193K | $972K |
| Apr 2030 | $1.6M | $1.9M | $-235K | $1.2M |
| Mar 2030 | $1.7M | $1.4M | $292K | $1.4M |
| Feb 2030 | $1.7M | $1.4M | $246K | $1.1M |
| Jan 2030 | $1.7M | $1.4M | $275K | $836K |
| Dec 2029 | $1.9M | $1.4M | $474K | $555K |
| Nov 2029 | $1.7M | $1.4M | $311K | $74K |
| Oct 2029 | $1.6M | $1.8M | $-259K | $-243K |
| Sep 2029 | $1.7M | $1.9M | $-267K | $10K |
| Aug 2029 | $1.7M | $1.9M | $-175K | $271K |
| Jul 2029 | $1.7M | $1.7M | $-40K | $439K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $137K |
| Hometown Print | $126K |