| Droits TV | $4.1M |
| Bonus TV de Classement | $805K |
| Jour de match | $76K |
| Sponsoring | $54K |
| Merchandising | $894K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $14K |
| Amortissement Transferts | $102K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $5.9M | $4.0M | $2.0M | $55.4M |
| Oct 2030 | $5.8M | $4.2M | $1.6M | $53.4M |
| Sep 2030 | $5.7M | $5.4M | $246K | $51.7M |
| Aug 2030 | $5.7M | $4.8M | $868K | $51.3M |
| Jul 2030 | $5.5M | $4.5M | $966K | $50.2M |
| Jun 2030 | $5.3M | $4.2M | $1.1M | $49.1M |
| May 2030 | $5.6M | $5.2M | $359K | $47.8M |
| Apr 2030 | $5.4M | $3.6M | $1.8M | $47.3M |
| Mar 2030 | $5.5M | $4.2M | $1.2M | $45.4M |
| Feb 2030 | $5.5M | $3.5M | $2.0M | $43.9M |
| Jan 2030 | $5.6M | $3.6M | $2.0M | $41.8M |
| Dec 2029 | $6.9M | $3.8M | $3.0M | $39.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $328K |
| Local Dairy Co. | $318K |