| Droits TV | $692K |
| Bonus TV de Classement | $76K |
| Jour de match | $157K |
| Sponsoring | $11K |
| Merchandising | $67K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $166K |
| Salaires joueurs | $1.6M |
| Salaires staff | $1K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $135K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $215K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $1.0M | $1.9M | $-904K | $-22.8M |
| Jul 2030 | $876K | $2.8M | $-1.9M | $-22.1M |
| Jun 2030 | $1.0M | $1.7M | $-699K | $-20.3M |
| May 2030 | $1.2M | $2.2M | $-1.0M | $-19.7M |
| Apr 2030 | $1.2M | $1.9M | $-705K | $-18.6M |
| Mar 2030 | $909K | $1.7M | $-780K | $-17.9M |
| Feb 2030 | $777K | $1.4M | $-633K | $-17.1M |
| Jan 2030 | $845K | $1.0M | $-187K | $-16.5M |
| Dec 2029 | $779K | $1.4M | $-650K | $-16.3M |
| Nov 2029 | $929K | $1.1M | $-125K | $-15.7M |
| Oct 2029 | $885K | $1.6M | $-694K | $-15.5M |
| Sep 2029 | $823K | $1.8M | $-957K | $-14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $71K |
| Greenfield Foods | $60K |