| Droits TV | $4.3M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $43K |
| Merchandising | $911K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $556K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $3K |
| Amortissement Transferts | $155K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $879K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $6.8M | $4.2M | $2.6M | $38.4M |
| May 2030 | $4.8M | $3.9M | $950K | $35.6M |
| Apr 2030 | $4.9M | $3.7M | $1.2M | $34.5M |
| Mar 2030 | $5.1M | $4.7M | $383K | $33.1M |
| Feb 2030 | $4.8M | $5.1M | $-238K | $32.5M |
| Jan 2030 | $4.8M | $4.5M | $276K | $32.6M |
| Dec 2029 | $4.2M | $4.3M | $-54K | $32.2M |
| Nov 2029 | $4.5M | $4.5M | $-815 | $32.1M |
| Oct 2029 | $4.8M | $4.4M | $372K | $31.9M |
| Sep 2029 | $3.7M | $4.1M | $-361K | $31.4M |
| Aug 2029 | $4.5M | $4.0M | $586K | $62.2M |
| Jul 2029 | $5.3M | $3.7M | $1.6M | $61.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $241K |
| Local Dairy Co. | $274K |