| Droits TV | $1.3M |
| Bonus TV de Classement | $234K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $69K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $492K |
| Salaires staff | $1K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $280K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $1.6M | $775K | $823K | $45.3M |
| Oct 2030 | $1.6M | $670K | $956K | $45.0M |
| Sep 2030 | $1.7M | $677K | $982K | $44.5M |
| Aug 2030 | $2.1M | $682K | $1.4M | $43.9M |
| Jul 2030 | $1.7M | $690K | $1.0M | $42.8M |
| Jun 2030 | $1.6M | $727K | $918K | $42.1M |
| May 2030 | $1.8M | $746K | $1.0M | $41.5M |
| Apr 2030 | $1.4M | $814K | $608K | $40.7M |
| Mar 2030 | $2.0M | $738K | $1.3M | $40.3M |
| Feb 2030 | $2.0M | $711K | $1.3M | $39.2M |
| Jan 2030 | $2.1M | $707K | $1.4M | $38.1M |
| Dec 2029 | $2.2M | $687K | $1.5M | $36.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $18K |