| Droits TV | $2.3M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $260K |
| Sponsoring | $18K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $30K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.8M | $2.7M | $2.1M | $34.0M |
| Oct 2029 | $4.7M | $3.7M | $1.0M | $31.8M |
| Sept 2029 | $4.7M | $2.8M | $2.0M | $30.7M |
| Août 2029 | $4.8M | $2.6M | $2.2M | $103.0M |
| Juil 2029 | $4.8M | $2.6M | $2.2M | $101.0M |
| Juin 2029 | $7.1M | $2.8M | $4.3M | $98.8M |
| Mai 2029 | $4.9M | $2.7M | $2.2M | $94.5M |
| Avr 2029 | $4.9M | $3.2M | $1.7M | $92.2M |
| Mars 2029 | $5.0M | $4.7M | $304K | $90.4M |
| Févr 2029 | $5.1M | $2.9M | $2.2M | $90.2M |
| Janv 2029 | $5.2M | $2.9M | $2.3M | $88.0M |
| Déc 2028 | $4.8M | $2.8M | $2.0M | $85.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $210K |
| Westside Builders | $259K |