| Droits TV | $3.0M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $27K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $6K |
| Amortissement Transferts | $108K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $965K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $5.4M | $4.7M | $703K | $61.3M |
| May 2030 | $5.6M | $5.1M | $516K | $60.5M |
| Apr 2030 | $5.6M | $5.1M | $458K | $59.9M |
| Mar 2030 | $5.5M | $5.1M | $412K | $59.3M |
| Feb 2030 | $6.5M | $4.6M | $1.9M | $58.8M |
| Jan 2030 | $6.1M | $5.4M | $676K | $56.8M |
| Dec 2029 | $5.9M | $6.2M | $-256K | $56.1M |
| Nov 2029 | $5.6M | $5.8M | $-227K | $56.2M |
| Oct 2029 | $5.5M | $6.5M | $-997K | $56.3M |
| Sep 2029 | $5.8M | $7.4M | $-1.5M | $57.2M |
| Aug 2029 | $5.5M | $5.4M | $58K | $58.7M |
| Jul 2029 | $11.3M | $4.7M | $6.6M | $76.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $322K |
| Hometown Print | $391K |