| Droits TV | $5.6M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $69K |
| Sponsoring | $100K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $23K |
| Amortissement Transferts | $96K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $9.0M | $4.4M | $4.6M | $176.3M |
| Apr 2029 | $10.4M | $4.9M | $5.4M | $171.6M |
| Mar 2029 | $9.5M | $4.2M | $5.3M | $166.1M |
| Feb 2029 | $14.0M | $4.8M | $9.2M | $171.8M |
| Jan 2029 | $22.8M | $4.0M | $18.8M | $163.6M |
| Dec 2028 | $9.6M | $3.7M | $5.9M | $144.8M |
| Nov 2028 | $9.7M | $3.7M | $6.0M | $138.8M |
| Oct 2028 | $11.4M | $4.9M | $6.5M | $132.6M |
| Sep 2028 | $9.7M | $4.4M | $5.2M | $126.0M |
| Aug 2028 | $10.8M | $4.9M | $5.9M | $120.7M |
| Jul 2028 | $9.7M | $5.8M | $4.0M | $114.7M |
| Jun 2028 | $10.6M | $4.4M | $6.1M | $112.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $549K |
| Westside Builders | $650K |