| Droits TV | $3.6M |
| Bonus TV de Classement | $949K |
| Jour de match | $141K |
| Sponsoring | $147K |
| Merchandising | $1.4M |
| 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 | $26K |
| Amortissement Transferts | $285K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.2M | $7.2M | $-960K | $43.0M |
| Sep 2029 | $5.6M | $6.9M | $-1.3M | $43.7M |
| Aug 2029 | $6.2M | $6.4M | $-218K | $44.7M |
| Jul 2029 | $10.3M | $5.6M | $4.7M | $73.1M |
| Jun 2029 | $6.5M | $4.8M | $1.7M | $68.1M |
| May 2029 | $6.4M | $5.5M | $886K | $66.2M |
| Apr 2029 | $6.5M | $5.0M | $1.5M | $65.0M |
| Mar 2029 | $6.5M | $5.5M | $1.0M | $63.2M |
| Feb 2029 | $6.7M | $5.1M | $1.6M | $61.9M |
| Jan 2029 | $8.1M | $5.4M | $2.7M | $62.2M |
| Dec 2028 | $10.8M | $7.7M | $3.1M | $59.2M |
| Nov 2028 | $9.8M | $6.7M | $3.1M | $55.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Local Dairy Co. | $272K |