| Droits TV | $3.8M |
| Bonus TV de Classement | $305K |
| Jour de match | $44K |
| Sponsoring | $49K |
| Merchandising | $567K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $18K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $849K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.8M | $3.3M | $1.5M | $28.6M |
| Oct 2029 | $4.4M | $3.5M | $938K | $27.2M |
| Sep 2029 | $4.5M | $3.3M | $1.3M | $26.2M |
| Aug 2029 | $4.7M | $3.0M | $1.8M | $25.0M |
| Jul 2029 | $4.7M | $3.6M | $1.1M | $51.3M |
| Jun 2029 | $6.1M | $2.9M | $3.2M | $50.2M |
| May 2029 | $4.8M | $3.9M | $961K | $46.9M |
| Apr 2029 | $4.8M | $3.1M | $1.7M | $46.0M |
| Mar 2029 | $4.8M | $3.2M | $1.6M | $44.2M |
| Feb 2029 | $10.6M | $3.2M | $7.4M | $42.6M |
| Jan 2029 | $4.9M | $3.4M | $1.5M | $36.6M |
| Dec 2028 | $4.8M | $3.3M | $1.5M | $35.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $277K |
| Local Dairy Co. | $267K |