| Droits TV | $2.0M |
| Bonus TV de Classement | $951K |
| Jour de match | $2K |
| Sponsoring | $29K |
| Merchandising | $418K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $8K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $656K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $3.4M | $3.1M | $275K | $22.2M |
| Aug 2029 | $3.0M | $2.3M | $675K | $21.9M |
| Jul 2029 | $3.0M | $2.4M | $596K | $21.2M |
| Jun 2029 | $3.7M | $2.1M | $1.6M | $20.6M |
| May 2029 | $3.0M | $3.4M | $-403K | $18.9M |
| Apr 2029 | $3.0M | $2.1M | $916K | $19.3M |
| Mar 2029 | $3.1M | $2.4M | $671K | $18.3M |
| Feb 2029 | $3.0M | $2.6M | $460K | $17.7M |
| Jan 2029 | $3.1M | $2.1M | $957K | $17.2M |
| Dec 2028 | $2.9M | $2.6M | $337K | $16.2M |
| Nov 2028 | $3.2M | $2.6M | $644K | $15.8M |
| Oct 2028 | $3.0M | $3.1M | $-45K | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $193K |
| Local Dairy Co. | $159K |