| Droits TV | $774K |
| Bonus TV de Classement | $450K |
| Jour de match | $184K |
| Sponsoring | $12K |
| Merchandising | $363K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $14K |
| Amortissement Transferts | $48K |
| Intérêts de la Dette | $62K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $514K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.8M | $2.9M | $-1.1M | $-13.5M |
| Nov 2029 | $2.2M | $2.1M | $146K | $-12.5M |
| Oct 2029 | $2.0M | $3.0M | $-1.1M | $-12.7M |
| Sep 2029 | $2.1M | $3.1M | $-969K | $-11.7M |
| Aug 2029 | $2.3M | $2.9M | $-633K | $-10.7M |
| Jul 2029 | $2.1M | $3.4M | $-1.2M | $-10.2M |
| Jun 2029 | $2.0M | $2.8M | $-769K | $-9.0M |
| May 2029 | $1.9M | $3.5M | $-1.6M | $-8.3M |
| Apr 2029 | $1.9M | $3.0M | $-1.1M | $-6.7M |
| Mar 2029 | $1.3M | $2.5M | $-1.2M | $-5.6M |
| Feb 2029 | $1.5M | $2.5M | $-969K | $-4.5M |
| Jan 2029 | $1.8M | $1.5M | $298K | $-3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $82K |
| Local Dairy Co. | $88K |