| Droits TV | $3.8M |
| Bonus TV de Classement | $155K |
| Jour de match | $48K |
| Sponsoring | $45K |
| Merchandising | $586K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $842K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $4.7M | $3.6M | $1.0M | $53.7M |
| Oct 2030 | $4.7M | $4.4M | $304K | $52.7M |
| Sep 2030 | $4.9M | $5.0M | $-62K | $52.4M |
| Aug 2030 | $4.4M | $3.0M | $1.4M | $52.4M |
| Jul 2030 | $4.4M | $3.5M | $935K | $51.0M |
| Jun 2030 | $5.5M | $2.9M | $2.6M | $50.1M |
| May 2030 | $4.4M | $2.9M | $1.5M | $47.4M |
| Apr 2030 | $4.5M | $2.8M | $1.6M | $45.9M |
| Mar 2030 | $4.4M | $3.7M | $778K | $44.2M |
| Feb 2030 | $5.0M | $6.1M | $-1.1M | $43.4M |
| Jan 2030 | $5.1M | $3.8M | $1.2M | $44.5M |
| Dec 2029 | $4.9M | $3.7M | $1.3M | $43.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $255K |
| Local Dairy Co. | $286K |