| Droits TV | $1.1M |
| Bonus TV de Classement | $641K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $457K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $931K |
| Salaires staff | $31K |
| Amortissement Transferts | $98K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $473K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $2.2M | $1.5M | $673K | $48.6M |
| Sep 2029 | $18.0M | $1.6M | $16.5M | $47.8M |
| Aug 2029 | $2.7M | $1.9M | $776K | $31.2M |
| Jul 2029 | $2.5M | $2.1M | $365K | $30.4M |
| Jun 2029 | $2.4M | $2.1M | $314K | $29.9M |
| May 2029 | $2.4M | $2.2M | $142K | $29.5M |
| Apr 2029 | $2.2M | $1.9M | $308K | $29.2M |
| Mar 2029 | $2.2M | $1.6M | $592K | $28.8M |
| Feb 2029 | $2.2M | $1.5M | $696K | $28.1M |
| Jan 2029 | $3.4M | $1.7M | $1.7M | $27.4M |
| Dec 2028 | $4.1M | $2.0M | $2.2M | $25.5M |
| Nov 2028 | $3.7M | $2.1M | $1.7M | $23.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $106K |
| Hometown Print | $126K |