| Droits TV | $2.3M |
| Bonus TV de Classement | $125K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $355K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $17K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $626K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $2.8M | $2.5M | $230K | $27.9M |
| Sep 2029 | $2.8M | $2.5M | $368K | $27.6M |
| Aug 2029 | $2.8M | $2.4M | $368K | $27.2M |
| Jul 2029 | $2.8M | $2.5M | $248K | $26.9M |
| Jun 2029 | $3.4M | $2.2M | $1.2M | $26.6M |
| May 2029 | $2.8M | $2.9M | $-119K | $25.4M |
| Apr 2029 | $2.8M | $2.5M | $343K | $25.5M |
| Mar 2029 | $3.0M | $3.0M | $-24K | $25.1M |
| Feb 2029 | $3.1M | $4.1M | $-980K | $25.2M |
| Jan 2029 | $3.7M | $3.0M | $698K | $26.1M |
| Dec 2028 | $3.0M | $3.4M | $-437K | $25.4M |
| Nov 2028 | $2.8M | $2.5M | $390K | $25.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $214K |
| Greenfield Foods | $160K |