| Droits TV | $3.7M |
| Bonus TV de Classement | $779K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $927K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $455K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $783K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2035 | $5.9M | $4.0M | $1.8M | $27.2M |
| May 2035 | $4.1M | $3.9M | $209K | $25.4M |
| Apr 2035 | $4.2M | $3.7M | $447K | $25.2M |
| Mar 2035 | $4.0M | $5.4M | $-1.3M | $24.8M |
| Feb 2035 | $4.0M | $5.3M | $-1.3M | $26.1M |
| Jan 2035 | $4.4M | $6.6M | $-2.2M | $27.4M |
| Dec 2034 | $4.2M | $5.3M | $-1.1M | $29.6M |
| Nov 2034 | $4.0M | $5.8M | $-1.8M | $30.7M |
| Oct 2034 | $3.8M | $5.4M | $-1.7M | $32.5M |
| Sep 2034 | $4.3M | $5.3M | $-964K | $34.2M |
| Aug 2034 | $4.3M | $4.3M | $20K | $35.1M |
| Jul 2034 | $4.3M | $3.9M | $477K | $35.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $149K |
| Local Dairy Co. | $224K |