| Droits TV | $3.0M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $40K |
| Sponsoring | $28K |
| Merchandising | $477K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $836K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.2M | $1.9M | $3.3M | $60.1M |
| Sep 2029 | $5.2M | $1.9M | $3.4M | $56.8M |
| Aug 2029 | $5.8M | $2.1M | $3.6M | $53.4M |
| Jul 2029 | $5.2M | $1.8M | $3.4M | $49.8M |
| Jun 2029 | $5.2M | $1.8M | $3.4M | $46.4M |
| May 2029 | $5.7M | $2.1M | $3.6M | $43.0M |
| Apr 2029 | $5.4M | $1.8M | $3.6M | $39.4M |
| Mar 2029 | $5.2M | $1.8M | $3.4M | $35.8M |
| Feb 2029 | $3.9M | $1.7M | $2.2M | $32.4M |
| Jan 2029 | $7.0M | $1.6M | $5.4M | $62.3M |
| Dec 2028 | $5.0M | $1.6M | $3.4M | $56.9M |
| Nov 2028 | $5.1M | $1.6M | $3.5M | $53.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $52K |
| Westside Builders | $283K |