| Droits TV | $238K |
| Bonus TV de Classement | $128K |
| Jour de match | $52K |
| Sponsoring | $101K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $85K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $24K |
| Amortissement Transferts | $165K |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $418K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $2.0M | $2.6M | $-643K | $-6.9M |
| Mar 2029 | $1.9M | $2.4M | $-509K | $-6.5M |
| Feb 2029 | $1.9M | $2.6M | $-630K | $-6.1M |
| Jan 2029 | $2.2M | $2.5M | $-246K | $-5.2M |
| Dec 2028 | $1.9M | $2.4M | $-559K | $-5.1M |
| Nov 2028 | $2.0M | $2.3M | $-254K | $-4.7M |
| Oct 2028 | $1.8M | $2.8M | $-1.0M | $-4.6M |
| Sep 2028 | $1.8M | $2.1M | $-332K | $-3.7M |
| Aug 2028 | $1.8M | $1.9M | $-166K | $-1.4M |
| Jul 2028 | $1.9M | $1.8M | $50K | $-1.3M |
| Jun 2028 | $2.0M | $2.2M | $-176K | $125K |
| May 2028 | $1.9M | $1.8M | $87K | $221K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $633K |
| Local Dairy Co. | $578K |