| Droits TV | $1.3M |
| Bonus TV de Classement | $443K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $145K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $500K |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $341K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $1.9M | $858K | $999K | $46.3M |
| Aug 2029 | $2.3M | $876K | $1.4M | $45.6M |
| Jul 2029 | $2.1M | $882K | $1.2M | $44.6M |
| Jun 2029 | $2.0M | $993K | $1.0M | $43.7M |
| May 2029 | $2.3M | $1.1M | $1.2M | $43.0M |
| Apr 2029 | $1.7M | $1.0M | $646K | $42.0M |
| Mar 2029 | $1.9M | $909K | $982K | $43.8M |
| Feb 2029 | $1.9M | $872K | $1.0M | $43.2M |
| Jan 2029 | $2.1M | $807K | $1.3M | $42.5M |
| Dec 2028 | $2.1M | $830K | $1.3M | $41.4M |
| Nov 2028 | $1.9M | $829K | $1.1M | $40.1M |
| Oct 2028 | $1.9M | $865K | $1.0M | $39.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $99K |
| Westside Builders | $104K |