| Droits TV | $2.8M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $67K |
| Sponsoring | $3K |
| Merchandising | $218K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $699K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2029 | $4.2M | $1.8M | $2.5M | $63.6M |
| Avr 2029 | $4.4M | $1.7M | $2.7M | $61.1M |
| Mars 2029 | $4.3M | $1.7M | $2.6M | $58.4M |
| Févr 2029 | $4.5M | $1.7M | $2.8M | $55.8M |
| Janv 2029 | $5.3M | $1.5M | $3.8M | $63.6M |
| Déc 2028 | $4.2M | $1.5M | $2.7M | $59.9M |
| Nov 2028 | $4.3M | $1.6M | $2.7M | $57.1M |
| Oct 2028 | $4.3M | $2.4M | $1.9M | $54.4M |
| Sept 2028 | $5.0M | $1.6M | $3.3M | $52.5M |
| Août 2028 | $4.1M | $1.7M | $2.4M | $49.2M |
| Juil 2028 | $4.0M | $1.7M | $2.4M | $46.8M |
| Juin 2028 | $4.1M | $1.9M | $2.1M | $44.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $41K |