| Droits TV | $5K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $28K |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Salaires joueurs | $1.9M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.3M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $145K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $330K | $3.3M | $-3.0M | $-84.7M |
| Jul 2029 | $220K | $4.2M | $-4.0M | $-81.7M |
| Jun 2029 | $34K | $2.9M | $-2.9M | $-77.8M |
| May 2029 | $47K | $3.2M | $-3.2M | $-74.9M |
| Apr 2029 | $66K | $2.9M | $-2.9M | $-71.7M |
| Mar 2029 | $479K | $3.2M | $-2.7M | $-68.8M |
| Feb 2029 | $356K | $3.2M | $-2.9M | $-66.0M |
| Jan 2029 | $91K | $3.8M | $-3.7M | $-63.2M |
| Dec 2028 | $106K | $3.7M | $-3.6M | $-59.5M |
| Nov 2028 | $172K | $3.1M | $-2.9M | $-55.9M |
| Oct 2028 | $173K | $3.3M | $-3.1M | $-52.9M |
| Sep 2028 | $136K | $3.4M | $-3.2M | $-49.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $333K |