| Droits TV | $805K |
| Bonus TV de Classement | $294K |
| Jour de match | $81K |
| Sponsoring | $35K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $24K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $823K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.1M | $3.9M | $169K | $-2.9M |
| Oct 2029 | $4.4M | $5.5M | $-1.1M | $-3.1M |
| Sep 2029 | $5.6M | $3.7M | $1.9M | $-2.1M |
| Aug 2029 | $4.1M | $3.4M | $744K | $-4.1M |
| Jul 2029 | $18.9M | $4.3M | $14.7M | $-4.9M |
| Jun 2029 | $4.4M | $4.3M | $74K | $-19.6M |
| May 2029 | $4.4M | $5.4M | $-921K | $-19.8M |
| Apr 2029 | $4.5M | $5.2M | $-717K | $-18.9M |
| Mar 2029 | $6.2M | $4.9M | $1.3M | $-18.3M |
| Feb 2029 | $8.4M | $6.0M | $2.4M | $-19.6M |
| Jan 2029 | $4.4M | $4.8M | $-358K | $-21.9M |
| Dec 2028 | $4.5M | $5.0M | $-491K | $-21.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $417K |
| Westside Builders | $692K |