| Droits TV | $1.3M |
| Bonus TV de Classement | $518K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $348K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $21K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $548K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $2.2M | $2.6M | $-361K | $13.7M |
| Mar 2029 | $2.3M | $1.9M | $414K | $14.0M |
| Feb 2029 | $2.3M | $1.8M | $490K | $13.6M |
| Jan 2029 | $2.3M | $1.6M | $694K | $13.1M |
| Dec 2028 | $2.9M | $1.8M | $1.1M | $12.4M |
| Nov 2028 | $2.3M | $1.6M | $672K | $11.3M |
| Oct 2028 | $2.4M | $2.7M | $-245K | $10.6M |
| Sep 2028 | $2.3M | $2.0M | $295K | $10.8M |
| Aug 2028 | $2.2M | $2.3M | $-128K | $10.5M |
| Jul 2028 | $2.1M | $2.4M | $-300K | $10.6M |
| Jun 2028 | $2.2M | $2.2M | $-4K | $10.9M |
| May 2028 | $2.0M | $2.7M | $-741K | $10.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $135K |
| Local Dairy Co. | $133K |