| Droits TV | $664K |
| Bonus TV de Classement | $155K |
| Jour de match | $0 |
| Sponsoring | $76K |
| Merchandising | $628K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $4.0M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $930K |
| Salaires staff | $12K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $839K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $5.5M | $1.8M | $3.7M | $88.3M |
| Nov 2029 | $5.5M | $2.1M | $3.3M | $84.5M |
| Oct 2029 | $5.6M | $2.0M | $3.6M | $81.2M |
| Sep 2029 | $5.5M | $2.3M | $3.2M | $77.5M |
| Aug 2029 | $5.6M | $2.3M | $3.3M | $74.3M |
| Jul 2029 | $5.7M | $4.2M | $1.4M | $71.0M |
| Jun 2029 | $5.7M | $2.3M | $3.4M | $69.5M |
| May 2029 | $5.5M | $2.3M | $3.2M | $66.1M |
| Apr 2029 | $5.7M | $2.4M | $3.3M | $62.9M |
| Mar 2029 | $10.5M | $2.8M | $7.7M | $59.6M |
| Feb 2029 | $6.6M | $2.1M | $4.5M | $56.1M |
| Jan 2029 | $10.4M | $2.5M | $7.9M | $51.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $423K |
| Local Dairy Co. | $522K |