| Droits TV | $1.2M |
| Bonus TV de Classement | $527K |
| Jour de match | $0 |
| Sponsoring | $50K |
| Merchandising | $589K |
| 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 | $22K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $7K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $620K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $2.4M | $2.4M | $46K | $-1.5M |
| Dec 2029 | $2.8M | $2.5M | $355K | $-1.5M |
| Nov 2029 | $2.5M | $2.4M | $43K | $-1.9M |
| Oct 2029 | $2.5M | $3.2M | $-694K | $-2.0M |
| Sep 2029 | $2.6M | $3.2M | $-662K | $-1.4M |
| Aug 2029 | $2.5M | $3.6M | $-1.1M | $-766K |
| Jul 2029 | $2.8M | $4.2M | $-1.4M | $284K |
| Jun 2029 | $2.5M | $3.7M | $-1.1M | $1.7M |
| May 2029 | $2.4M | $4.0M | $-1.6M | $2.8M |
| Apr 2029 | $2.6M | $3.3M | $-733K | $4.3M |
| Mar 2029 | $2.6M | $2.6M | $27K | $5.0M |
| Feb 2029 | $2.6M | $2.8M | $-188K | $5.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $107K |
| Civic Energy | $496K |