| Droits TV | $2.0M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $366K |
| Sponsoring | $31K |
| Merchandising | $664K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $26K |
| Amortissement Transferts | $93K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $747K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2029 | $4.2M | $2.3M | $1.8M | $46.8M |
| Juin 2029 | $4.1M | $2.2M | $1.9M | $44.9M |
| Mai 2029 | $4.2M | $3.1M | $1.1M | $42.9M |
| Avr 2029 | $2.8M | $2.2M | $681K | $41.7M |
| Mars 2029 | $3.6M | $1.7M | $1.9M | $57.9M |
| Févr 2029 | $3.8M | $1.7M | $2.1M | $57.4M |
| Janv 2029 | $3.9M | $1.6M | $2.2M | $55.5M |
| Déc 2028 | $5.4M | $1.7M | $3.7M | $53.2M |
| Nov 2028 | $3.8M | $1.8M | $2.0M | $49.5M |
| Oct 2028 | $3.8M | $2.1M | $1.7M | $47.4M |
| Sept 2028 | $4.1M | $2.1M | $2.0M | $45.6M |
| Août 2028 | $3.8M | $1.7M | $2.0M | $44.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $192K |
| Local Dairy Co. | $181K |