| Droits TV | $1.1M |
| Bonus TV de Classement | $647K |
| Jour de match | $238K |
| Sponsoring | $17K |
| Merchandising | $280K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $32K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $560K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $2.3M | $2.3M | $-39K | $14.1M |
| Feb 2030 | $2.2M | $2.3M | $-96K | $14.1M |
| Jan 2030 | $2.3M | $2.2M | $61K | $14.2M |
| Dec 2029 | $2.2M | $2.6M | $-442K | $14.1M |
| Nov 2029 | $2.0M | $2.0M | $-75K | $14.5M |
| Oct 2029 | $2.0M | $1.6M | $359K | $14.6M |
| Sep 2029 | $2.0M | $1.9M | $122K | $14.2M |
| Aug 2029 | $2.0M | $1.7M | $300K | $14.0M |
| Jul 2029 | $2.2M | $1.8M | $380K | $13.7M |
| Jun 2029 | $2.1M | $1.5M | $549K | $13.3M |
| May 2029 | $2.6M | $2.3M | $303K | $12.7M |
| Apr 2029 | $2.2M | $2.1M | $129K | $12.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $83K |
| Westside Builders | $115K |