| Droits TV | $2.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $119K |
| Sponsoring | $3K |
| Merchandising | $235K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $9K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $559K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $3.1M | $1.7M | $1.5M | $39.9M |
| Jul 2029 | $3.7M | $1.9M | $1.9M | $38.4M |
| Jun 2029 | $3.2M | $1.7M | $1.5M | $36.5M |
| May 2029 | $3.3M | $2.1M | $1.2M | $35.0M |
| Apr 2029 | $3.3M | $1.9M | $1.4M | $33.8M |
| Mar 2029 | $3.5M | $1.8M | $1.7M | $32.4M |
| Feb 2029 | $3.6M | $1.6M | $2.0M | $30.7M |
| Jan 2029 | $5.0M | $1.6M | $3.4M | $28.7M |
| Dec 2028 | $4.3M | $1.5M | $2.8M | $25.3M |
| Nov 2028 | $4.4M | $1.5M | $2.8M | $22.5M |
| Oct 2028 | $5.4M | $2.3M | $3.1M | $19.7M |
| Sep 2028 | $4.5M | $1.7M | $2.8M | $16.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $38K |