| Droits TV | $223K |
| Bonus TV de Classement | $106K |
| Jour de match | $34K |
| Sponsoring | $99K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $38K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $25K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $660 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $449K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.8M | $2.0M | $-252K | $-464K |
| Nov 2029 | $1.9M | $1.9M | $4K | $-225K |
| Oct 2029 | $1.8M | $2.1M | $-342K | $-244K |
| Sep 2029 | $3.9M | $2.2M | $1.7M | $85K |
| Aug 2029 | $2.0M | $1.6M | $408K | $-1.6M |
| Jul 2029 | $2.9M | $1.8M | $1.1M | $-2.1M |
| Jun 2029 | $1.6M | $1.8M | $-153K | $-2.7M |
| May 2029 | $1.7M | $3.7M | $-2.0M | $-2.5M |
| Apr 2029 | $1.6M | $2.1M | $-502K | $-523K |
| Mar 2029 | $1.7M | $1.7M | $-40K | $-25K |
| Feb 2029 | $1.8M | $1.8M | $-43K | $11K |
| Jan 2029 | $1.8M | $1.8M | $34K | $50K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $666K |
| Westside Builders | $626K |