| Droits TV | $476K |
| Bonus TV de Classement | $101K |
| Jour de match | $2K |
| Sponsoring | $4K |
| Merchandising | $109K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $342K |
| Salaires joueurs | $982K |
| Salaires staff | $10K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $96K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $163K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $692K | $1.3M | $-560K | $-19.7M |
| Oct 2029 | $605K | $1.5M | $-879K | $-19.5M |
| Sep 2029 | $697K | $1.7M | $-1.0M | $-18.9M |
| Aug 2029 | $636K | $1.2M | $-519K | $-18.2M |
| Jul 2029 | $634K | $1.6M | $-940K | $-17.9M |
| Jun 2029 | $724K | $910K | $-186K | $-17.3M |
| May 2029 | $630K | $952K | $-321K | $-17.3M |
| Apr 2029 | $628K | $820K | $-192K | $-17.3M |
| Mar 2029 | $642K | $1.2M | $-568K | $-17.3M |
| Feb 2029 | $646K | $1.6M | $-930K | $-17.0M |
| Jan 2029 | $655K | $1.4M | $-696K | $-16.4M |
| Dec 2028 | $643K | $1.8M | $-1.1M | $-15.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $46K |