| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $68K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $509K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $241K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $1.3M | $770K | $521K | $17.2M |
| Mars 2029 | $1.6M | $1.1M | $538K | $18.5M |
| Févr 2029 | $1.6M | $763K | $864K | $18.0M |
| Janv 2029 | $1.7M | $734K | $974K | $17.1M |
| Déc 2028 | $1.8M | $784K | $983K | $16.2M |
| Nov 2028 | $1.6M | $757K | $857K | $15.2M |
| Oct 2028 | $1.6M | $1.4M | $203K | $14.3M |
| Sept 2028 | $1.6M | $793K | $804K | $14.1M |
| Août 2028 | $1.6M | $785K | $817K | $13.3M |
| Juil 2028 | $1.6M | $803K | $757K | $12.5M |
| Juin 2028 | $1.4M | $806K | $608K | $11.7M |
| Mai 2028 | $1.3M | $827K | $464K | $11.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $17K |