| Droits TV | $2.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $22K |
| Sponsoring | $48K |
| Merchandising | $404K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $44K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $568K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.1M | $4.1M | $-963K | $18.9M |
| Oct 2029 | $3.2M | $3.7M | $-546K | $19.9M |
| Sep 2029 | $3.9M | $3.1M | $827K | $20.4M |
| Aug 2029 | $4.3M | $3.2M | $1.1M | $36.0M |
| Jul 2029 | $4.8M | $3.7M | $1.0M | $36.0M |
| Jun 2029 | $6.7M | $3.1M | $3.6M | $35.0M |
| May 2029 | $4.0M | $3.1M | $882K | $31.4M |
| Apr 2029 | $4.1M | $2.6M | $1.5M | $30.5M |
| Mar 2029 | $4.2M | $3.1M | $1.1M | $29.0M |
| Feb 2029 | $4.5M | $4.1M | $373K | $28.0M |
| Jan 2029 | $4.7M | $3.2M | $1.5M | $27.6M |
| Dec 2028 | $4.8M | $3.4M | $1.4M | $26.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $264K |
| Local Dairy Co. | $316K |