| Droits TV | $1.6M |
| Bonus TV de Classement | $701K |
| Jour de match | $48K |
| Sponsoring | $23K |
| Merchandising | $764K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $3K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $719K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $3.2M | $3.1M | $53K | $28.0M |
| May 2030 | $3.4M | $3.3M | $27K | $27.9M |
| Apr 2030 | $3.4M | $2.8M | $594K | $27.8M |
| Mar 2030 | $3.4M | $2.6M | $793K | $27.2M |
| Feb 2030 | $3.4M | $3.3M | $67K | $26.3M |
| Jan 2030 | $4.3M | $2.8M | $1.5M | $26.2M |
| Dec 2029 | $4.9M | $3.1M | $1.8M | $24.7M |
| Nov 2029 | $6.0M | $3.1M | $2.9M | $22.9M |
| Oct 2029 | $4.3M | $3.7M | $608K | $19.9M |
| Sep 2029 | $6.5M | $3.4M | $3.1M | $19.3M |
| Aug 2029 | $3.9M | $3.5M | $355K | $16.1M |
| Jul 2029 | $3.6M | $4.1M | $-465K | $15.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $179K |
| Local Dairy Co. | $99K |