| Droits TV | $2.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $43K |
| Merchandising | $444K |
| 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 | $14K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $593K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.0M | $2.2M | $748K | $27.1M |
| Sep 2029 | $4.2M | $2.0M | $2.3M | $60.7M |
| Aug 2029 | $4.2M | $1.7M | $2.5M | $58.4M |
| Jul 2029 | $5.1M | $1.9M | $3.1M | $55.9M |
| Jun 2029 | $4.2M | $1.7M | $2.5M | $52.8M |
| May 2029 | $4.4M | $2.1M | $2.3M | $50.2M |
| Apr 2029 | $4.4M | $2.1M | $2.4M | $48.0M |
| Mar 2029 | $4.5M | $2.0M | $2.5M | $45.6M |
| Feb 2029 | $4.5M | $2.8M | $1.7M | $43.0M |
| Jan 2029 | $4.7M | $2.0M | $2.7M | $41.3M |
| Dec 2028 | $4.1M | $2.1M | $2.0M | $38.6M |
| Nov 2028 | $3.6M | $1.9M | $1.7M | $36.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $252K |
| Local Dairy Co. | $268K |