| Droits TV | $2.4M |
| Bonus TV de Classement | $913K |
| Jour de match | $83K |
| Sponsoring | $43K |
| Merchandising | $889K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $7K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $850K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $4.4M | $3.0M | $1.3M | $63.2M |
| Jun 2030 | $4.6M | $2.9M | $1.6M | $61.9M |
| May 2030 | $4.6M | $3.6M | $1.0M | $60.2M |
| Apr 2030 | $4.5M | $3.2M | $1.3M | $59.2M |
| Mar 2030 | $4.6M | $3.6M | $1.0M | $57.9M |
| Feb 2030 | $4.5M | $3.1M | $1.4M | $56.9M |
| Jan 2030 | $5.2M | $2.6M | $2.7M | $55.5M |
| Dec 2029 | $4.5M | $2.8M | $1.7M | $52.8M |
| Nov 2029 | $4.6M | $2.7M | $1.9M | $51.1M |
| Oct 2029 | $4.6M | $3.1M | $1.5M | $49.1M |
| Sep 2029 | $4.6M | $3.0M | $1.5M | $47.6M |
| Aug 2029 | $5.2M | $2.8M | $2.4M | $46.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $284K |
| Westside Builders | $230K |