| Droits TV | $3.1M |
| Bonus TV de Classement | $867K |
| Jour de match | $7K |
| Sponsoring | $52K |
| Merchandising | $649K |
| Prime de Coupe | $231K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $822K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $4.9M | $4.9M | $70K | $50.8M |
| Sep 2029 | $4.1M | $3.6M | $561K | $50.6M |
| Aug 2029 | $4.1M | $3.8M | $359K | $56.7M |
| Jul 2029 | $4.5M | $4.3M | $166K | $56.3M |
| Jun 2029 | $5.7M | $4.1M | $1.5M | $56.1M |
| May 2029 | $4.3M | $5.0M | $-690K | $54.5M |
| Apr 2029 | $4.3M | $4.0M | $363K | $55.1M |
| Mar 2029 | $4.5M | $5.2M | $-620K | $54.7M |
| Feb 2029 | $5.3M | $4.1M | $1.2M | $55.2M |
| Jan 2029 | $5.8M | $4.2M | $1.6M | $54.1M |
| Dec 2028 | $7.0M | $4.1M | $2.9M | $52.4M |
| Nov 2028 | $7.2M | $4.1M | $3.1M | $49.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $314K |
| Local Dairy Co. | $311K |