| Droits TV | $2.5M |
| Bonus TV de Classement | $392K |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $577K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $25K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $3.8M | $3.0M | $766K | $62.0M |
| Dec 2028 | $4.3M | $2.9M | $1.4M | $61.1M |
| Nov 2028 | $3.4M | $4.0M | $-573K | $59.7M |
| Oct 2028 | $3.4M | $3.7M | $-274K | $60.1M |
| Sep 2028 | $3.5M | $3.3M | $196K | $60.3M |
| Aug 2028 | $3.4M | $3.5M | $-54K | $60.1M |
| Jul 2028 | $3.3M | $3.5M | $-138K | $60.0M |
| Jun 2028 | $3.2M | $3.4M | $-166K | $60.1M |
| May 2028 | $3.2M | $3.8M | $-540K | $60.2M |
| Apr 2028 | $7.1M | $3.5M | $3.5M | $60.6M |
| Mar 2028 | $3.3M | $3.2M | $109K | $57.0M |
| Feb 2028 | $3.3M | $2.8M | $475K | $57.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $230K |
| Local Dairy Co. | $261K |