| Droits TV | $2.1M |
| Bonus TV de Classement | $899K |
| Jour de match | $64K |
| Sponsoring | $33K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $5K |
| Amortissement Transferts | $104K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $835K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2031 | $4.1M | $3.7M | $389K | $4.0M |
| Jan 2031 | $4.4M | $4.2M | $168K | $3.5M |
| Dec 2030 | $3.9M | $5.8M | $-1.9M | $3.2M |
| Nov 2030 | $4.2M | $4.8M | $-600K | $5.0M |
| Oct 2030 | $5.0M | $5.5M | $-523K | $5.5M |
| Sep 2030 | $3.7M | $5.5M | $-1.8M | $5.9M |
| Aug 2030 | $4.8M | $4.1M | $709K | $7.6M |
| Jul 2030 | $5.7M | $5.1M | $628K | $6.8M |
| Jun 2030 | $5.6M | $3.8M | $1.9M | $6.0M |
| May 2030 | $4.2M | $4.4M | $-212K | $4.0M |
| Apr 2030 | $4.2M | $3.7M | $495K | $4.1M |
| Mar 2030 | $4.2M | $5.5M | $-1.4M | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $212K |
| Westside Builders | $184K |