| Droits TV | $2.3M |
| Bonus TV de Classement | $560K |
| Jour de match | $47K |
| Sponsoring | $34K |
| Merchandising | $553K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $3K |
| Amortissement Transferts | $24K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $736K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $3.5M | $4.3M | $-750K | $6.0M |
| Jun 2030 | $3.4M | $4.4M | $-945K | $6.7M |
| May 2030 | $3.6M | $4.8M | $-1.2M | $7.7M |
| Apr 2030 | $3.6M | $3.3M | $259K | $8.9M |
| Mar 2030 | $4.2M | $3.2M | $1.1M | $8.6M |
| Feb 2030 | $3.7M | $3.9M | $-200K | $7.5M |
| Jan 2030 | $3.7M | $3.6M | $179K | $7.7M |
| Dec 2029 | $5.0M | $3.2M | $1.7M | $7.5M |
| Nov 2029 | $3.9M | $3.8M | $73K | $5.7M |
| Oct 2029 | $3.9M | $4.6M | $-655K | $5.6M |
| Sep 2029 | $9.0M | $4.1M | $4.9M | $6.3M |
| Aug 2029 | $5.5M | $4.4M | $1.2M | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $233K |
| Hometown Print | $171K |