| Droits TV | $2.8M |
| Bonus TV de Classement | $556K |
| Jour de match | $57K |
| Sponsoring | $3K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $882K |
| Salaires staff | $8K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $621K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2029 | $3.6M | $1.5M | $2.0M | $46.2M |
| Avr 2029 | $4.0M | $1.5M | $2.5M | $44.1M |
| Mars 2029 | $3.4M | $1.7M | $1.7M | $41.6M |
| Févr 2029 | $3.1M | $1.4M | $1.6M | $39.8M |
| Janv 2029 | $5.8M | $1.4M | $4.4M | $38.1M |
| Déc 2028 | $4.5M | $1.4M | $3.1M | $33.7M |
| Nov 2028 | $4.6M | $1.4M | $3.2M | $30.5M |
| Oct 2028 | $4.5M | $4.3M | $213K | $27.3M |
| Sept 2028 | $4.5M | $1.6M | $2.9M | $27.1M |
| Août 2028 | $4.6M | $1.7M | $2.9M | $24.1M |
| Juil 2028 | $4.6M | $1.6M | $3.0M | $21.2M |
| Juin 2028 | $4.4M | $1.6M | $2.8M | $18.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $36K |