| Droits TV | $771K |
| Bonus TV de Classement | $237K |
| Jour de match | $0 |
| Sponsoring | $6K |
| Merchandising | $58K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $43K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $223K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $1.1M | $1.5M | $-397K | $-9.7M |
| Jan 2029 | $1.5M | $1.5M | $1K | $-9.3M |
| Dec 2028 | $1.1M | $1.2M | $-124K | $-9.3M |
| Nov 2028 | $1.1M | $1.1M | $-46K | $-9.2M |
| Oct 2028 | $1.1M | $1.7M | $-633K | $-9.1M |
| Sep 2028 | $1.1M | $1.6M | $-443K | $-8.5M |
| Aug 2028 | $1.3M | $1.8M | $-515K | $-8.1M |
| Jul 2028 | $1.0M | $2.3M | $-1.3M | $-7.5M |
| Jun 2028 | $1.1M | $1.6M | $-545K | $-6.3M |
| May 2028 | $958K | $2.0M | $-1.1M | $-5.7M |
| Apr 2028 | $917K | $1.5M | $-613K | $-4.7M |
| Mar 2028 | $2.1M | $1.5M | $656K | $-4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $78K |