| Droits TV | $211K |
| Bonus TV de Classement | $127K |
| Jour de match | $14K |
| Sponsoring | $104K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $31K |
| Amortissement Transferts | $154K |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $463K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $2.1M | $2.3M | $-171K | $-1.8M |
| Dec 2028 | $2.1M | $2.4M | $-306K | $-1.8M |
| Nov 2028 | $2.2M | $2.1M | $34K | $-1.6M |
| Oct 2028 | $2.0M | $2.3M | $-295K | $-1.8M |
| Sep 2028 | $2.1M | $2.5M | $-336K | $-1.7M |
| Aug 2028 | $2.0M | $1.9M | $116K | $-1.5M |
| Jul 2028 | $2.0M | $2.1M | $-74K | $-1.8M |
| Jun 2028 | $2.2M | $2.0M | $156K | $-1.9M |
| May 2028 | $2.0M | $2.2M | $-192K | $-1.8M |
| Apr 2028 | $2.0M | $2.0M | $-23K | $-1.8M |
| Mar 2028 | $2.0M | $2.1M | $-116K | $-1.9M |
| Feb 2028 | $2.0M | $2.0M | $-55K | $-2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $588K |
| Greenfield Foods | $657K |