| Droits TV | $2.1M |
| Bonus TV de Classement | $115K |
| Jour de match | $0 |
| Sponsoring | $18K |
| Merchandising | $586K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $21K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $572K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $2.8M | $2.1M | $720K | $34.0M |
| Nov 2029 | $2.8M | $2.1M | $710K | $33.3M |
| Oct 2029 | $2.8M | $2.1M | $736K | $32.5M |
| Sep 2029 | $2.8M | $2.2M | $642K | $31.7M |
| Aug 2029 | $3.1M | $2.2M | $909K | $31.1M |
| Jul 2029 | $3.9M | $3.9M | $11K | $30.1M |
| Jun 2029 | $3.2M | $3.2M | $-67K | $30.1M |
| May 2029 | $3.5M | $3.4M | $34K | $30.1M |
| Apr 2029 | $3.5M | $3.4M | $30K | $30.1M |
| Mar 2029 | $3.4M | $3.5M | $-37K | $30.0M |
| Feb 2029 | $3.0M | $2.3M | $661K | $36.3M |
| Jan 2029 | $5.7M | $2.5M | $3.3M | $35.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $220K |
| Westside Builders | $197K |