| Droits TV | $2.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $21K |
| Merchandising | $716K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $987K |
| Salaires staff | $2K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $904K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $5.1M | $1.9M | $3.1M | $91.0M |
| Jul 2030 | $6.0M | $1.6M | $4.4M | $87.9M |
| Jun 2030 | $4.7M | $1.7M | $3.0M | $83.5M |
| May 2030 | $4.9M | $1.7M | $3.2M | $80.5M |
| Apr 2030 | $5.7M | $1.9M | $3.7M | $77.2M |
| Mar 2030 | $6.1M | $2.0M | $4.1M | $73.5M |
| Feb 2030 | $5.1M | $2.0M | $3.1M | $69.3M |
| Jan 2030 | $4.9M | $1.7M | $3.2M | $66.2M |
| Dec 2029 | $4.6M | $1.7M | $2.8M | $63.0M |
| Nov 2029 | $4.6M | $1.9M | $2.7M | $60.2M |
| Oct 2029 | $3.8M | $1.7M | $2.1M | $57.5M |
| Sep 2029 | $3.9M | $1.4M | $2.5M | $85.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $255K |
| Local Dairy Co. | $267K |