| Droits TV | $4.6M |
| Bonus TV de Classement | $431K |
| Jour de match | $0 |
| Sponsoring | $54K |
| Merchandising | $601K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $135K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $4K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $701K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $5.8M | $3.7M | $2.2M | $85.8M |
| May 2030 | $4.3M | $3.4M | $864K | $83.6M |
| Apr 2030 | $4.3M | $4.0M | $310K | $82.7M |
| Mar 2030 | $4.3M | $4.4M | $-117K | $82.4M |
| Feb 2030 | $4.3M | $4.8M | $-574K | $82.5M |
| Jan 2030 | $4.7M | $3.1M | $1.6M | $83.1M |
| Dec 2029 | $4.5M | $3.6M | $842K | $81.5M |
| Nov 2029 | $4.6M | $4.0M | $625K | $80.6M |
| Oct 2029 | $4.6M | $4.2M | $395K | $80.0M |
| Sep 2029 | $5.9M | $3.7M | $2.2M | $79.5M |
| Aug 2029 | $4.0M | $3.3M | $700K | $77.3M |
| Jul 2029 | $4.0M | $3.5M | $552K | $77.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $327K |
| Local Dairy Co. | $323K |