| Droits TV | $2.5M |
| Bonus TV de Classement | $745K |
| Jour de match | $0 |
| Sponsoring | $23K |
| Merchandising | $508K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $419K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $635K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $4.2M | $2.6M | $1.5M | $10.0M |
| May 2029 | $2.9M | $4.0M | $-1.1M | $8.5M |
| Apr 2029 | $4.0M | $3.2M | $819K | $9.6M |
| Mar 2029 | $2.8M | $2.9M | $-119K | $8.8M |
| Feb 2029 | $2.8M | $4.2M | $-1.4M | $8.9M |
| Jan 2029 | $2.9M | $3.2M | $-219K | $10.2M |
| Dec 2028 | $2.9M | $2.9M | $-9K | $10.4M |
| Nov 2028 | $2.7M | $3.4M | $-680K | $10.4M |
| Oct 2028 | $2.9M | $3.4M | $-458K | $11.1M |
| Sep 2028 | $13.8M | $3.4M | $10.4M | $11.5M |
| Aug 2028 | $2.8M | $2.6M | $186K | $1.5M |
| Jul 2028 | $4.8M | $4.4M | $457K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $125K |
| Greenfield Foods | $149K |