| Droits TV | $217K |
| Bonus TV de Classement | $100K |
| Jour de match | $311K |
| Sponsoring | $60K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $19K |
| Amortissement Transferts | $397K |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $716K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $3.4M | $4.3M | $-930K | $-2.7M |
| Nov 2029 | $3.8M | $4.0M | $-254K | $-2.2M |
| Oct 2029 | $3.1M | $4.5M | $-1.4M | $-2.3M |
| Sep 2029 | $3.2M | $3.4M | $-197K | $-1.3M |
| Aug 2029 | $3.1M | $3.6M | $-410K | $-1.5M |
| Jul 2029 | $3.3M | $4.5M | $-1.1M | $-1.5M |
| Jun 2029 | $3.6M | $3.6M | $-15K | $4.8M |
| May 2029 | $3.6M | $4.0M | $-357K | $8.9M |
| Apr 2029 | $3.6M | $3.8M | $-174K | $9.1M |
| Mar 2029 | $3.6M | $3.8M | $-257K | $9.0M |
| Feb 2029 | $3.6M | $4.8M | $-1.1M | $9.1M |
| Jan 2029 | $3.8M | $3.5M | $328K | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $720K |
| Westside Builders | $603K |