| Droits TV | $4.4M |
| Bonus TV de Classement | $685K |
| Jour de match | $0 |
| Sponsoring | $51K |
| Merchandising | $588K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $200K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $13K |
| Amortissement Transferts | $61K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $891K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $6.0M | $2.9M | $3.0M | $30.7M |
| May 2029 | $4.8M | $3.7M | $1.1M | $27.6M |
| Apr 2029 | $4.8M | $2.9M | $1.9M | $26.4M |
| Mar 2029 | $4.8M | $4.8M | $-3K | $24.4M |
| Feb 2029 | $4.7M | $3.5M | $1.3M | $24.3M |
| Jan 2029 | $5.1M | $3.5M | $1.6M | $23.0M |
| Dec 2028 | $5.4M | $3.6M | $1.8M | $21.3M |
| Nov 2028 | $4.7M | $3.4M | $1.3M | $19.5M |
| Oct 2028 | $4.6M | $4.2M | $442K | $18.1M |
| Sep 2028 | $4.6M | $4.1M | $538K | $17.6M |
| Aug 2028 | $5.9M | $5.0M | $879K | $17.0M |
| Jul 2028 | $5.5M | $4.6M | $915K | $16.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $272K |
| Local Dairy Co. | $342K |