| Droits TV | $2.1M |
| Bonus TV de Classement | $120K |
| Jour de match | $0 |
| Sponsoring | $33K |
| Merchandising | $262K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $747K |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $532K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $2.6M | $1.3M | $1.2M | $40.6M |
| Feb 2029 | $2.5M | $1.3M | $1.2M | $39.4M |
| Jan 2029 | $2.8M | $1.5M | $1.3M | $38.1M |
| Dec 2028 | $2.6M | $1.5M | $1.1M | $36.9M |
| Nov 2028 | $2.6M | $1.5M | $1.1M | $35.8M |
| Oct 2028 | $2.6M | $1.8M | $839K | $34.7M |
| Sep 2028 | $2.8M | $1.6M | $1.3M | $33.9M |
| Aug 2028 | $2.9M | $1.5M | $1.5M | $32.6M |
| Jul 2028 | $3.0M | $1.4M | $1.6M | $31.1M |
| Jun 2028 | $3.6M | $1.4M | $2.2M | $29.5M |
| May 2028 | $3.0M | $1.7M | $1.3M | $27.3M |
| Apr 2028 | $3.0M | $1.3M | $1.8M | $26.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $209K |
| Westside Builders | $191K |