| Droits TV | $1.0M |
| Bonus TV de Classement | $535K |
| Jour de match | $41K |
| Sponsoring | $15K |
| Merchandising | $131K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $409K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2030 | $1.8M | $1.9M | $-149K | $5.7M |
| Mars 2030 | $1.9M | $1.7M | $171K | $5.8M |
| Févr 2030 | $1.8M | $1.7M | $137K | $5.7M |
| Janv 2030 | $1.7M | $1.7M | $-77K | $5.5M |
| Déc 2029 | $1.7M | $1.7M | $-15K | $5.6M |
| Nov 2029 | $1.8M | $1.8M | $-66K | $5.6M |
| Oct 2029 | $1.6M | $2.0M | $-443K | $5.7M |
| Sept 2029 | $1.5M | $1.5M | $-6K | $6.1M |
| Août 2029 | $1.6M | $1.3M | $258K | $6.1M |
| Juil 2029 | $2.2M | $1.8M | $414K | $5.9M |
| Juin 2029 | $1.6M | $1.4M | $231K | $5.5M |
| Mai 2029 | $2.0M | $2.4M | $-370K | $5.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $91K |
| Local Dairy Co. | $91K |