| Droits TV | $3.5M |
| Bonus TV de Classement | $237K |
| Jour de match | $47K |
| Sponsoring | $51K |
| Merchandising | $454K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $33K |
| Amortissement Transferts | $42K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $815K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $4.3M | $3.2M | $1.2M | $41.6M |
| Nov 2029 | $4.6M | $3.4M | $1.2M | $40.4M |
| Oct 2029 | $4.4M | $4.8M | $-373K | $39.2M |
| Sep 2029 | $4.6M | $3.9M | $731K | $39.5M |
| Aug 2029 | $4.6M | $3.6M | $1.1M | $38.7M |
| Jul 2029 | $4.6M | $4.3M | $301K | $56.4M |
| Jun 2029 | $6.0M | $2.9M | $3.1M | $56.0M |
| May 2029 | $4.5M | $2.9M | $1.6M | $52.9M |
| Apr 2029 | $4.5M | $2.9M | $1.6M | $51.3M |
| Mar 2029 | $4.5M | $3.4M | $1.1M | $49.7M |
| Feb 2029 | $4.5M | $3.8M | $701K | $48.5M |
| Jan 2029 | $4.7M | $2.9M | $1.8M | $47.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $297K |
| Local Dairy Co. | $313K |