| Droits TV | $2.0M |
| Bonus TV de Classement | $82K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $250K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $12K |
| Amortissement Transferts | $78K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $529K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $2.3M | $2.2M | $176K | $13.6M |
| Jul 2029 | $2.3M | $2.5M | $-170K | $13.3M |
| Jun 2029 | $2.5M | $2.0M | $523K | $13.4M |
| May 2029 | $2.3M | $3.0M | $-656K | $12.8M |
| Apr 2029 | $2.3M | $2.2M | $91K | $13.4M |
| Mar 2029 | $2.3M | $2.1M | $230K | $13.2M |
| Feb 2029 | $2.2M | $3.6M | $-1.4M | $12.9M |
| Jan 2029 | $2.4M | $2.3M | $53K | $14.2M |
| Dec 2028 | $2.4M | $2.3M | $39K | $14.1M |
| Nov 2028 | $2.3M | $2.7M | $-317K | $14.0M |
| Oct 2028 | $2.3M | $2.5M | $-156K | $14.2M |
| Sep 2028 | $2.3M | $2.6M | $-289K | $14.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $182K |
| Local Dairy Co. | $198K |