| Droits TV | $2.6M |
| Bonus TV de Classement | $824K |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $507K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $920K |
| Salaires staff | $20K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $708K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2029 | $3.9M | $1.7M | $2.3M | $74.8M |
| Août 2029 | $3.9M | $1.5M | $2.3M | $72.6M |
| Juil 2029 | $4.4M | $1.6M | $2.8M | $70.2M |
| Juin 2029 | $4.1M | $1.7M | $2.4M | $67.4M |
| Mai 2029 | $4.0M | $1.9M | $2.1M | $65.0M |
| Avr 2029 | $4.2M | $2.1M | $2.2M | $62.9M |
| Mars 2029 | $4.1M | $1.8M | $2.3M | $60.8M |
| Févr 2029 | $4.4M | $1.8M | $2.6M | $58.5M |
| Janv 2029 | $4.9M | $1.9M | $3.0M | $55.9M |
| Déc 2028 | $4.7M | $1.8M | $2.9M | $52.9M |
| Nov 2028 | $4.3M | $2.0M | $2.4M | $50.0M |
| Oct 2028 | $3.9M | $2.5M | $1.3M | $47.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $199K |
| Local Dairy Co. | $295K |