| Droits TV | $3.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $39K |
| Merchandising | $717K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $213K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $45K |
| Indemnités de Prêt (Dépense) | $107K |
| Entretien installations | $864K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2030 | $4.6M | $2.6M | $2.0M | $-10.5M |
| Févr 2030 | $4.5M | $2.4M | $2.1M | $-12.5M |
| Janv 2030 | $4.5M | $2.6M | $2.0M | $-14.6M |
| Déc 2029 | $4.5M | $2.2M | $2.2M | $-16.6M |
| Nov 2029 | $4.7M | $2.3M | $2.4M | $-18.8M |
| Oct 2029 | $4.8M | $4.0M | $767K | $-21.2M |
| Sept 2029 | $5.7M | $3.0M | $2.7M | $-22.0M |
| Août 2029 | $1.9M | $1.8M | $41K | $-24.7M |
| Juil 2029 | $3.1M | $1.7M | $1.4M | $-24.7M |
| Juin 2029 | $2.0M | $2.2M | $-140K | $-26.1M |
| Mai 2029 | $1.5M | $2.9M | $-1.4M | $-25.9M |
| Avr 2029 | $1.5M | $2.6M | $-1.1M | $-24.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $273K |
| Westside Builders | $192K |