| Droits TV | $3.6M |
| Bonus TV de Classement | $149K |
| Jour de match | $7K |
| Sponsoring | $49K |
| Merchandising | $271K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $2K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $719K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $4.1M | $3.5M | $610K | $60.1M |
| Oct 2030 | $4.1M | $3.7M | $378K | $59.4M |
| Sep 2030 | $3.9M | $3.0M | $942K | $59.0M |
| Aug 2030 | $4.8M | $2.9M | $1.9M | $58.0M |
| Jul 2030 | $5.4M | $2.6M | $2.8M | $56.1M |
| Jun 2030 | $6.0M | $2.7M | $3.2M | $53.3M |
| May 2030 | $4.7M | $3.5M | $1.2M | $50.0M |
| Apr 2030 | $4.7M | $2.6M | $2.1M | $48.7M |
| Mar 2030 | $4.7M | $2.9M | $1.8M | $46.6M |
| Feb 2030 | $4.8M | $3.1M | $1.7M | $44.8M |
| Jan 2030 | $5.0M | $3.3M | $1.7M | $43.1M |
| Dec 2029 | $4.6M | $3.2M | $1.4M | $41.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $339K |
| Hometown Print | $255K |