| Droits TV | $1.1M |
| Bonus TV de Classement | $259K |
| Jour de match | $17K |
| Sponsoring | $16K |
| Merchandising | $149K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $12K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $378K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.5M | $1.8M | $-259K | $1.3M |
| Oct 2029 | $1.6M | $1.9M | $-355K | $1.5M |
| Sep 2029 | $1.5M | $2.5M | $-954K | $1.8M |
| Aug 2029 | $3.1M | $2.2M | $850K | $2.8M |
| Jul 2029 | $1.5M | $2.6M | $-1.1M | $1.9M |
| Jun 2029 | $1.6M | $1.8M | $-202K | $2.9M |
| May 2029 | $1.7M | $2.1M | $-431K | $3.1M |
| Apr 2029 | $1.8M | $1.9M | $-147K | $3.5M |
| Mar 2029 | $1.7M | $1.7M | $24K | $3.6M |
| Feb 2029 | $1.8M | $2.0M | $-180K | $3.5M |
| Jan 2029 | $1.7M | $1.6M | $177K | $3.7M |
| Dec 2028 | $2.0M | $1.7M | $310K | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $87K |
| Local Dairy Co. | $102K |