| Droits TV | $4.0M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $32K |
| Sponsoring | $58K |
| Merchandising | $813K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $28K |
| Amortissement Transferts | $53K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $6.9M | $5.2M | $1.8M | $32.9M |
| Nov 2029 | $6.8M | $5.1M | $1.7M | $31.0M |
| Oct 2029 | $7.2M | $5.9M | $1.3M | $29.3M |
| Sep 2029 | $10.2M | $5.8M | $4.4M | $27.9M |
| Aug 2029 | $6.1M | $4.7M | $1.5M | $23.5M |
| Jul 2029 | $6.3M | $5.5M | $777K | $51.8M |
| Jun 2029 | $8.6M | $4.5M | $4.2M | $50.9M |
| May 2029 | $6.2M | $5.6M | $587K | $46.7M |
| Apr 2029 | $6.3M | $4.2M | $2.2M | $46.1M |
| Mar 2029 | $7.5M | $5.1M | $2.4M | $43.9M |
| Feb 2029 | $6.5M | $4.9M | $1.6M | $41.4M |
| Jan 2029 | $6.5M | $5.1M | $1.4M | $39.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $365K |
| Westside Builders | $337K |