| Droits TV | $1.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $6K |
| Sponsoring | $34K |
| Merchandising | $200K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $448K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.1M | $1.7M | $349K | $9.8M |
| Oct 2029 | $2.1M | $1.6M | $501K | $9.5M |
| Sep 2029 | $2.3M | $1.5M | $740K | $9.0M |
| Aug 2029 | $2.2M | $1.5M | $704K | $8.2M |
| Jul 2029 | $2.2M | $1.3M | $929K | $24.4M |
| Jun 2029 | $2.5M | $1.3M | $1.1M | $23.5M |
| May 2029 | $2.2M | $1.7M | $475K | $22.3M |
| Apr 2029 | $2.2M | $1.2M | $920K | $21.9M |
| Mar 2029 | $2.2M | $1.3M | $903K | $20.9M |
| Feb 2029 | $2.2M | $1.5M | $698K | $20.0M |
| Jan 2029 | $2.3M | $1.5M | $833K | $19.3M |
| Dec 2028 | $2.2M | $1.4M | $802K | $18.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $209K |
| Greenfield Foods | $204K |