| Droits TV | $23K |
| Bonus TV de Classement | $2K |
| Jour de match | $7K |
| Sponsoring | $33K |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Salaires joueurs | $1.5M |
| Salaires staff | $27K |
| Amortissement Transferts | $79K |
| Intérêts de la Dette | $23K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $196K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $88K | $1.8M | $-1.7M | $-4.3M |
| Jan 2029 | $89K | $1.8M | $-1.7M | $-2.7M |
| Dec 2028 | $265K | $1.7M | $-1.4M | $-1.0M |
| Nov 2028 | $95K | $1.5M | $-1.4M | $339K |
| Oct 2028 | $179K | $1.8M | $-1.6M | $1.7M |
| Sep 2028 | $74K | $2.8M | $-2.7M | $3.2M |
| Aug 2028 | $82K | $1.5M | $-1.4M | $5.8M |
| Jul 2028 | $64K | $1.5M | $-1.5M | $7.2M |
| Jun 2028 | $161K | $1.5M | $-1.3M | $8.7M |
| May 2028 | $64K | $1.6M | $-1.5M | $10.1M |
| Apr 2028 | $83K | $1.5M | $-1.4M | $11.9M |
| Mar 2028 | $123K | $1.7M | $-1.5M | $13.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $197K |
| Local Dairy Co. | $197K |