| Droits TV | $765K |
| Bonus TV de Classement | $454K |
| Jour de match | $496K |
| Sponsoring | $89K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.3M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $91K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $15K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $7.1M | $3.9M | $3.1M | $137.3M |
| May 2029 | $6.2M | $3.5M | $2.6M | $134.1M |
| Apr 2029 | $6.2M | $3.1M | $3.1M | $156.8M |
| Mar 2029 | $6.3M | $3.1M | $3.1M | $153.7M |
| Feb 2029 | $7.6M | $3.5M | $4.1M | $150.5M |
| Jan 2029 | $10.8M | $5.7M | $5.1M | $146.3M |
| Dec 2028 | $7.8M | $3.8M | $3.9M | $141.2M |
| Nov 2028 | $8.6M | $3.5M | $5.1M | $137.3M |
| Oct 2028 | $8.8M | $3.7M | $5.1M | $132.1M |
| Sep 2028 | $9.0M | $4.5M | $4.5M | $127.0M |
| Aug 2028 | $8.4M | $4.4M | $4.1M | $122.5M |
| Jul 2028 | $10.0M | $4.5M | $5.5M | $118.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $593K |
| Local Dairy Co. | $480K |