| Droits TV | $5.7M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $3K |
| Sponsoring | $87K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.7M |
| Salaires staff | $15K |
| Amortissement Transferts | $84K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2029 | $8.2M | $7.0M | $1.2M | $144.8M |
| Jun 2029 | $8.9M | $4.5M | $4.4M | $143.5M |
| May 2029 | $8.2M | $6.0M | $2.2M | $139.0M |
| Apr 2029 | $8.7M | $4.8M | $3.9M | $136.7M |
| Mar 2029 | $8.8M | $4.4M | $4.4M | $132.8M |
| Feb 2029 | $8.8M | $3.9M | $5.0M | $143.1M |
| Jan 2029 | $15.5M | $3.8M | $11.8M | $138.0M |
| Dec 2028 | $8.7M | $3.6M | $5.1M | $126.4M |
| Nov 2028 | $8.7M | $3.4M | $5.2M | $121.2M |
| Oct 2028 | $8.4M | $4.2M | $4.2M | $115.9M |
| Sep 2028 | $8.7M | $4.4M | $4.4M | $111.6M |
| Aug 2028 | $8.6M | $4.4M | $4.2M | $107.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $507K |
| Local Dairy Co. | $542K |