| Droits TV | $2.5M |
| Bonus TV de Classement | $952K |
| Jour de match | $134K |
| Sponsoring | $37K |
| Merchandising | $554K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $747K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.2M | $2.0M | $2.2M | $47.6M |
| Oct 2029 | $5.0M | $2.6M | $2.4M | $45.4M |
| Sep 2029 | $5.2M | $2.1M | $3.2M | $43.1M |
| Aug 2029 | $4.6M | $2.1M | $2.5M | $39.9M |
| Jul 2029 | $4.2M | $2.8M | $1.4M | $37.3M |
| Jun 2029 | $4.3M | $2.4M | $2.0M | $36.0M |
| May 2029 | $4.7M | $2.3M | $2.4M | $34.0M |
| Apr 2029 | $4.4M | $2.1M | $2.3M | $31.6M |
| Mar 2029 | $4.4M | $2.0M | $2.4M | $29.3M |
| Feb 2029 | $4.1M | $2.0M | $2.1M | $26.9M |
| Jan 2029 | $4.2M | $1.8M | $2.4M | $24.8M |
| Dec 2028 | $3.7M | $1.9M | $1.8M | $22.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $226K |
| Local Dairy Co. | $217K |