| Droits TV | $462K |
| Bonus TV de Classement | $68K |
| Jour de match | $98K |
| Sponsoring | $4K |
| Merchandising | $238K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $7K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $61K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $272K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $872K | $1.7M | $-842K | $-13.8M |
| Nov 2029 | $954K | $1.6M | $-673K | $-13.0M |
| Oct 2029 | $968K | $1.9M | $-899K | $-12.4M |
| Sep 2029 | $836K | $1.7M | $-885K | $-11.5M |
| Aug 2029 | $4.6M | $1.6M | $3.1M | $-10.7M |
| Jul 2029 | $1.7M | $1.6M | $106K | $-13.8M |
| Jun 2029 | $945K | $1.4M | $-443K | $-13.9M |
| May 2029 | $973K | $1.8M | $-835K | $-13.5M |
| Apr 2029 | $981K | $1.2M | $-264K | $-12.7M |
| Mar 2029 | $958K | $1.5M | $-555K | $-12.5M |
| Feb 2029 | $1.1M | $1.6M | $-485K | $-11.9M |
| Jan 2029 | $1.2M | $1.6M | $-423K | $-11.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $54K |