| Droits TV | $2.2M |
| Bonus TV de Classement | $806K |
| Jour de match | $21K |
| Sponsoring | $38K |
| Merchandising | $362K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $612K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $3.4M | $2.7M | $749K | $35.7M |
| Oct 2030 | $3.0M | $2.5M | $476K | $35.0M |
| Sep 2030 | $3.3M | $2.3M | $926K | $34.5M |
| Aug 2030 | $3.2M | $2.4M | $797K | $33.5M |
| Jul 2030 | $3.8M | $2.1M | $1.7M | $32.7M |
| Jun 2030 | $3.2M | $2.1M | $1.1M | $31.1M |
| May 2030 | $3.3M | $2.6M | $742K | $30.0M |
| Apr 2030 | $3.6M | $2.6M | $997K | $29.2M |
| Mar 2030 | $3.6M | $2.7M | $859K | $28.2M |
| Feb 2030 | $3.6M | $3.4M | $180K | $27.3M |
| Jan 2030 | $3.6M | $3.0M | $652K | $27.1M |
| Dec 2029 | $3.4M | $3.2M | $156K | $26.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $238K |
| Hometown Print | $220K |