| Droits TV | $217K |
| Bonus TV de Classement | $115K |
| Jour de match | $449K |
| Sponsoring | $114K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.2M |
| Salaires staff | $1K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $691K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2030 | $3.2M | $7.0M | $-3.8M | $-7.7M |
| Nov 2030 | $3.4M | $4.4M | $-970K | $-3.9M |
| Oct 2030 | $2.9M | $4.4M | $-1.4M | $-3.0M |
| Sep 2030 | $2.6M | $4.2M | $-1.6M | $-1.6M |
| Aug 2030 | $2.7M | $3.4M | $-747K | $-148K |
| Jul 2030 | $3.1M | $3.9M | $-743K | $535K |
| Jun 2030 | $3.2M | $3.6M | $-364K | $1.5M |
| May 2030 | $3.0M | $4.8M | $-1.8M | $1.8M |
| Apr 2030 | $3.3M | $4.1M | $-850K | $3.5M |
| Mar 2030 | $3.3M | $4.2M | $-890K | $4.3M |
| Feb 2030 | $3.3M | $4.3M | $-988K | $5.1M |
| Jan 2030 | $3.4M | $4.2M | $-761K | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $654K |
| Local Dairy Co. | $715K |