| Droits TV | $3.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $83K |
| Sponsoring | $47K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.7M |
| Salaires staff | $32K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.0M | $7.9M | $-1.9M | $63.6M |
| Sep 2029 | $6.8M | $5.6M | $1.2M | $65.4M |
| Aug 2029 | $6.2M | $4.6M | $1.6M | $65.5M |
| Jul 2029 | $6.3M | $4.5M | $1.8M | $76.3M |
| Jun 2029 | $10.0M | $4.1M | $5.9M | $74.4M |
| May 2029 | $6.4M | $4.7M | $1.7M | $68.5M |
| Apr 2029 | $6.3M | $4.5M | $1.8M | $66.8M |
| Mar 2029 | $6.5M | $4.8M | $1.7M | $64.9M |
| Feb 2029 | $6.5M | $5.9M | $651K | $63.2M |
| Jan 2029 | $6.9M | $5.0M | $1.8M | $62.5M |
| Dec 2028 | $6.5M | $6.2M | $229K | $60.6M |
| Nov 2028 | $6.5M | $5.2M | $1.3M | $60.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $241K |
| Westside Builders | $326K |