| Droits TV | $233K |
| Bonus TV de Classement | $8K |
| Jour de match | $0 |
| Sponsoring | $89K |
| Merchandising | $659K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $869K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $237K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $988K | $1.1M | $-134K | $-749K |
| Jul 2029 | $1.2M | $1.2M | $57K | $-615K |
| Jun 2029 | $1.0M | $1.2M | $-231K | $-672K |
| May 2029 | $1.0M | $1.4M | $-376K | $-441K |
| Apr 2029 | $1.1M | $1.4M | $-336K | $-65K |
| Mar 2029 | $1.1M | $1.5M | $-399K | $270K |
| Feb 2029 | $1.1M | $1.6M | $-496K | $669K |
| Jan 2029 | $1.1M | $1.3M | $-193K | $1.2M |
| Dec 2028 | $1.1M | $1.5M | $-400K | $1.4M |
| Nov 2028 | $1.1M | $1.2M | $-145K | $1.8M |
| Oct 2028 | $1.2M | $1.5M | $-277K | $1.9M |
| Sep 2028 | $1.4M | $1.4M | $19K | $2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $547K |
| Greenfield Foods | $518K |