| Droits TV | $232K |
| Bonus TV de Classement | $25K |
| Jour de match | $270K |
| Sponsoring | $102K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $97K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $11K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $109K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $431K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.1M | $3.2M | $-1.1M | $-25.0M |
| Oct 2029 | $1.9M | $3.5M | $-1.6M | $-23.9M |
| Sep 2029 | $5.9M | $3.2M | $2.7M | $-22.3M |
| Aug 2029 | $3.9M | $2.5M | $1.4M | $-25.0M |
| Jul 2029 | $2.2M | $3.0M | $-788K | $-26.4M |
| Jun 2029 | $2.0M | $2.5M | $-513K | $-25.7M |
| May 2029 | $2.1M | $7.2M | $-5.1M | $-25.2M |
| Apr 2029 | $2.1M | $3.8M | $-1.6M | $-20.1M |
| Mar 2029 | $2.1M | $3.1M | $-1.0M | $-18.4M |
| Feb 2029 | $2.4M | $3.6M | $-1.2M | $-17.4M |
| Jan 2029 | $2.3M | $3.1M | $-867K | $-16.2M |
| Dec 2028 | $2.3M | $3.1M | $-794K | $-15.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $631K |
| Local Dairy Co. | $594K |