| Droits TV | $2.1M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $49K |
| Sponsoring | $18K |
| Merchandising | $678K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $22K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $762K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.9M | $3.4M | $453K | $19.0M |
| Oct 2029 | $4.0M | $4.3M | $-245K | $18.4M |
| Sep 2029 | $3.5M | $3.7M | $-197K | $18.6M |
| Aug 2029 | $3.8M | $3.0M | $779K | $18.7M |
| Jul 2029 | $3.8M | $3.0M | $763K | $17.8M |
| Jun 2029 | $5.3M | $2.6M | $2.6M | $17.0M |
| May 2029 | $3.9M | $3.6M | $312K | $14.3M |
| Apr 2029 | $3.9M | $2.6M | $1.3M | $13.9M |
| Mar 2029 | $4.0M | $2.6M | $1.3M | $12.5M |
| Feb 2029 | $4.0M | $3.2M | $749K | $11.1M |
| Jan 2029 | $4.2M | $2.9M | $1.3M | $10.3M |
| Dec 2028 | $4.1M | $3.0M | $1.1M | $8.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $210K |
| Westside Builders | $261K |