| Droits TV | $2.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $54K |
| Sponsoring | $83K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $82K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $8K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $950K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $4.6M | $4.5M | $104K | $13.5M |
| Oct 2030 | $4.6M | $5.0M | $-414K | $13.4M |
| Sep 2030 | $7.3M | $5.0M | $2.3M | $13.7M |
| Aug 2030 | $4.2M | $3.9M | $306K | $11.4M |
| Jul 2030 | $10.0M | $3.5M | $6.5M | $53.3M |
| Jun 2030 | $5.8M | $4.0M | $1.8M | $47.7M |
| May 2030 | $4.3M | $4.5M | $-144K | $45.9M |
| Apr 2030 | $4.4M | $3.9M | $529K | $46.0M |
| Mar 2030 | $4.5M | $3.5M | $1.0M | $45.5M |
| Feb 2030 | $4.5M | $4.5M | $-21K | $44.4M |
| Jan 2030 | $4.9M | $3.5M | $1.4M | $44.4M |
| Dec 2029 | $4.7M | $4.5M | $248K | $43.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $221K |
| Northwind Insurance | $769K |