| Droits TV | $571K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $71K |
| Merchandising | $501K |
| 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 | $12K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $106K |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $375K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.1M | $1.8M | $-620K | $-23.2M |
| Sep 2029 | $1.1M | $2.4M | $-1.3M | $-22.6M |
| Aug 2029 | $1.1M | $1.7M | $-562K | $-21.3M |
| Jul 2029 | $1.2M | $2.1M | $-916K | $-20.7M |
| Jun 2029 | $1.2M | $2.3M | $-1.0M | $-19.8M |
| May 2029 | $1.3M | $3.7M | $-2.4M | $-18.8M |
| Apr 2029 | $1.3M | $2.4M | $-1.1M | $-16.4M |
| Mar 2029 | $1.5M | $2.2M | $-708K | $-15.2M |
| Feb 2029 | $1.4M | $2.0M | $-599K | $-14.5M |
| Jan 2029 | $2.4M | $1.9M | $478K | $-13.9M |
| Dec 2028 | $1.4M | $1.7M | $-333K | $-14.4M |
| Nov 2028 | $1.4M | $1.8M | $-465K | $-14.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $460K |
| Local Dairy Co. | $388K |