| Droits TV | $884K |
| Bonus TV de Classement | $240K |
| Jour de match | $0 |
| Sponsoring | $913 |
| Merchandising | $17K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $20K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $601K |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $198K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $1.2M | $807K | $355K | $13.4M |
| Apr 2029 | $1.1M | $632K | $455K | $13.0M |
| Mar 2029 | $1.1M | $631K | $450K | $12.6M |
| Feb 2029 | $1.1M | $662K | $417K | $12.1M |
| Jan 2029 | $1.1M | $675K | $410K | $11.7M |
| Dec 2028 | $1.1M | $674K | $451K | $11.3M |
| Nov 2028 | $1.0M | $661K | $367K | $10.8M |
| Oct 2028 | $838K | $692K | $146K | $10.5M |
| Sep 2028 | $1.1M | $683K | $402K | $10.3M |
| Aug 2028 | $1.1M | $937K | $137K | $9.9M |
| Jul 2028 | $1.1M | $625K | $434K | $9.8M |
| Jun 2028 | $1.0M | $583K | $465K | $9.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $11K |