| Droits TV | $1.3M |
| Bonus TV de Classement | $229K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $63K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $440K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $276K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2029 | $1.6M | $733K | $827K | $20.7M |
| Août 2029 | $1.6M | $734K | $832K | $19.9M |
| Juil 2029 | $1.5M | $894K | $625K | $19.0M |
| Juin 2029 | $1.4M | $823K | $538K | $18.4M |
| Mai 2029 | $1.3M | $708K | $626K | $17.9M |
| 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 |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $17K |