| Droits TV | $849K |
| Bonus TV de Classement | $489K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $96K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $6K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $5.5M | $4.4M | $1.1M | $23.8M |
| Jun 2030 | $9.9M | $3.9M | $6.0M | $23.3M |
| May 2030 | $4.2M | $4.2M | $-67K | $17.3M |
| Apr 2030 | $4.1M | $4.0M | $136K | $17.4M |
| Mar 2030 | $4.2M | $3.9M | $323K | $17.2M |
| Feb 2030 | $5.6M | $5.6M | $46K | $16.9M |
| Jan 2030 | $4.1M | $4.5M | $-324K | $16.8M |
| Dec 2029 | $4.0M | $4.1M | $-84K | $17.1M |
| Nov 2029 | $4.0M | $4.2M | $-229K | $17.2M |
| Oct 2029 | $3.9M | $5.0M | $-1.1M | $17.4M |
| Sep 2029 | $4.6M | $3.9M | $712K | $18.5M |
| Aug 2029 | $3.7M | $3.8M | $-47K | $17.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $496K |
| Greenfield Foods | $585K |