| Droits TV | $1.4M |
| Bonus TV de Classement | $268K |
| Jour de match | $0 |
| Sponsoring | $23K |
| Merchandising | $136K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $17K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $410K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.8M | $1.7M | $99K | $2.7M |
| Sep 2029 | $1.6M | $1.7M | $-163K | $2.6M |
| Aug 2029 | $1.6M | $1.1M | $523K | $12.8M |
| Jul 2029 | $1.6M | $1.2M | $413K | $12.3M |
| Jun 2029 | $1.9M | $1.0M | $844K | $11.9M |
| May 2029 | $1.6M | $1.6M | $1K | $11.0M |
| Apr 2029 | $1.6M | $1.1M | $563K | $11.0M |
| Mar 2029 | $1.6M | $1.2M | $417K | $10.5M |
| Feb 2029 | $1.7M | $1.6M | $118K | $10.0M |
| Jan 2029 | $1.7M | $1.4M | $358K | $9.9M |
| Dec 2028 | $1.8M | $1.3M | $526K | $9.5M |
| Nov 2028 | $1.9M | $1.4M | $426K | $9.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $145K |
| Westside Builders | $134K |