| Droits TV | $4.3M |
| Bonus TV de Classement | $509K |
| Jour de match | $284K |
| Sponsoring | $71K |
| Merchandising | $993K |
| Prime de Coupe | $78K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $130K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $19K |
| Amortissement Transferts | $193K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $15K |
| Entretien installations | $938K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $6.3M | $5.1M | $1.2M | $67.0M |
| Oct 2029 | $5.8M | $5.0M | $872K | $65.6M |
| Sep 2029 | $5.8M | $6.3M | $-494K | $64.7M |
| Aug 2029 | $6.2M | $5.5M | $730K | $65.0M |
| Jul 2029 | $15.6M | $5.0M | $10.6M | $85.0M |
| Jun 2029 | $6.1M | $4.1M | $2.1M | $74.4M |
| May 2029 | $6.1M | $5.6M | $461K | $72.2M |
| Apr 2029 | $6.1M | $4.3M | $1.8M | $71.5M |
| Mar 2029 | $7.3M | $5.7M | $1.7M | $69.5M |
| Feb 2029 | $6.4M | $5.0M | $1.4M | $68.6M |
| Jan 2029 | $6.6M | $4.7M | $1.9M | $67.0M |
| Dec 2028 | $6.5M | $4.4M | $2.2M | $64.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $393K |
| Westside Builders | $400K |