| Droits TV | $487K |
| Bonus TV de Classement | $69K |
| Jour de match | $124K |
| Sponsoring | $54K |
| Merchandising | $764K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $52K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $16K |
| Amortissement Transferts | $120K |
| Intérêts de la Dette | $111K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $389K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.5M | $3.9M | $-2.3M | $-25.7M |
| Sep 2029 | $1.8M | $5.0M | $-3.2M | $-23.5M |
| Aug 2029 | $2.2M | $4.3M | $-2.0M | $-20.5M |
| Jul 2029 | $1.6M | $3.1M | $-1.5M | $-18.5M |
| Jun 2029 | $1.4M | $2.6M | $-1.2M | $-17.2M |
| May 2029 | $1.4M | $3.1M | $-1.7M | $-16.1M |
| Apr 2029 | $1.5M | $3.0M | $-1.5M | $-14.6M |
| Mar 2029 | $1.9M | $3.3M | $-1.4M | $-13.2M |
| Feb 2029 | $1.7M | $3.1M | $-1.5M | $-11.9M |
| Jan 2029 | $1.7M | $3.0M | $-1.3M | $-10.6M |
| Dec 2028 | $1.9M | $3.0M | $-1.1M | $-9.4M |
| Nov 2028 | $1.9M | $3.2M | $-1.3M | $-8.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $399K |
| Hometown Print | $248K |