| Droits TV | $2.3M |
| Bonus TV de Classement | $460K |
| Jour de match | $7K |
| Sponsoring | $33K |
| Merchandising | $222K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $29K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $12K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $599K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.0M | $2.8M | $248K | $48.8M |
| Sep 2029 | $3.7M | $2.3M | $1.5M | $48.5M |
| Aug 2029 | $3.0M | $2.1M | $969K | $47.1M |
| Jul 2029 | $2.9M | $2.5M | $413K | $46.1M |
| Jun 2029 | $3.3M | $2.1M | $1.2M | $45.7M |
| May 2029 | $2.9M | $2.3M | $638K | $44.4M |
| Apr 2029 | $3.0M | $1.7M | $1.3M | $43.8M |
| Mar 2029 | $3.0M | $1.8M | $1.2M | $42.5M |
| Feb 2029 | $3.0M | $1.8M | $1.3M | $41.3M |
| Jan 2029 | $3.2M | $1.6M | $1.6M | $40.0M |
| Dec 2028 | $3.0M | $1.9M | $1.1M | $38.5M |
| Nov 2028 | $3.0M | $1.6M | $1.4M | $37.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $192K |
| Greenfield Foods | $199K |