| Droits TV | $799K |
| Bonus TV de Classement | $326K |
| Jour de match | $0 |
| Sponsoring | $111K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $23K |
| Amortissement Transferts | $172K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $817K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $4.0M | $3.7M | $348K | $133.3M |
| Mar 2029 | $4.0M | $4.4M | $-377K | $132.8M |
| Feb 2029 | $8.7M | $5.1M | $3.6M | $133.0M |
| Jan 2029 | $12.9M | $5.3M | $7.6M | $129.3M |
| Dec 2028 | $8.4M | $4.0M | $4.4M | $121.5M |
| Nov 2028 | $8.6M | $4.0M | $4.6M | $116.9M |
| Oct 2028 | $8.7M | $4.5M | $4.2M | $112.1M |
| Sep 2028 | $8.6M | $4.5M | $4.2M | $107.7M |
| Aug 2028 | $8.7M | $5.2M | $3.5M | $103.8M |
| Jul 2028 | $8.8M | $5.2M | $3.6M | $100.1M |
| Jun 2028 | $8.4M | $4.6M | $3.8M | $96.3M |
| May 2028 | $14.7M | $5.0M | $9.7M | $92.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $629K |
| Local Dairy Co. | $698K |