| Droits TV | $2.0M |
| Bonus TV de Classement | $223K |
| Jour de match | $97K |
| Sponsoring | $37K |
| Merchandising | $647K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $615K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.1M | $3.5M | $-405K | $24.8M |
| Oct 2029 | $3.0M | $3.8M | $-763K | $25.2M |
| Sep 2029 | $2.8M | $4.1M | $-1.2M | $25.9M |
| Aug 2029 | $3.1M | $2.9M | $194K | $27.2M |
| Jul 2029 | $3.1M | $4.7M | $-1.6M | $47.2M |
| Jun 2029 | $4.2M | $2.8M | $1.5M | $48.8M |
| May 2029 | $3.2M | $3.0M | $228K | $47.3M |
| Apr 2029 | $3.3M | $3.4M | $-159K | $47.1M |
| Mar 2029 | $3.3M | $2.7M | $567K | $47.2M |
| Feb 2029 | $3.5M | $3.5M | $-62K | $46.7M |
| Jan 2029 | $4.6M | $3.3M | $1.3M | $46.7M |
| Dec 2028 | $5.3M | $4.0M | $1.3M | $45.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $212K |
| Local Dairy Co. | $232K |