| Droits TV | $2.1M |
| Bonus TV de Classement | $645K |
| Jour de match | $21K |
| Sponsoring | $27K |
| Merchandising | $914K |
| Prime de Coupe | $147K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $19K |
| Amortissement Transferts | $106K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $786K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.8M | $4.5M | $-710K | $15.8M |
| Sep 2029 | $3.8M | $3.6M | $258K | $16.4M |
| Aug 2029 | $3.9M | $3.2M | $685K | $16.0M |
| Jul 2029 | $3.9M | $3.6M | $317K | $15.2M |
| Jun 2029 | $5.7M | $3.0M | $2.7M | $15.2M |
| May 2029 | $3.9M | $4.0M | $-82K | $12.4M |
| Apr 2029 | $4.0M | $3.0M | $945K | $12.4M |
| Mar 2029 | $3.9M | $3.7M | $180K | $11.4M |
| Feb 2029 | $3.9M | $4.0M | $-123K | $11.1M |
| Jan 2029 | $3.9M | $4.3M | $-412K | $11.1M |
| Dec 2028 | $4.2M | $4.0M | $225K | $11.4M |
| Nov 2028 | $4.1M | $4.0M | $133K | $11.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $180K |
| Westside Builders | $147K |