| Droits TV | $1.3M |
| Bonus TV de Classement | $74K |
| Jour de match | $28K |
| Sponsoring | $2K |
| Merchandising | $108K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $355K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.5M | $1.7M | $-198K | $15.1M |
| May 2030 | $1.8M | $1.7M | $154K | $15.3M |
| Apr 2030 | $1.5M | $1.6M | $-151K | $15.1M |
| Mar 2030 | $1.5M | $1.2M | $262K | $15.3M |
| Feb 2030 | $1.5M | $1.5M | $7K | $15.0M |
| Jan 2030 | $1.6M | $1.2M | $444K | $15.0M |
| Dec 2029 | $1.6M | $1.5M | $140K | $14.5M |
| Nov 2029 | $1.5M | $1.2M | $332K | $14.3M |
| Oct 2029 | $1.5M | $1.2M | $331K | $14.0M |
| Sep 2029 | $1.6M | $1.3M | $320K | $13.6M |
| Aug 2029 | $1.6M | $1.5M | $85K | $13.3M |
| Jul 2029 | $2.6M | $1.8M | $750K | $13.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $18K |