| Droits TV | $236K |
| Bonus TV de Classement | $65K |
| Jour de match | $22K |
| Sponsoring | $101K |
| Merchandising | $835K |
| 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 | $16K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $33K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $315K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.3M | $1.6M | $-328K | $-7.5M |
| Nov 2029 | $1.2M | $1.6M | $-385K | $-7.2M |
| Oct 2029 | $1.2M | $1.8M | $-597K | $-6.9M |
| Sep 2029 | $1.2M | $1.6M | $-327K | $-6.3M |
| Aug 2029 | $1.5M | $1.4M | $126K | $-6.0M |
| Jul 2029 | $1.1M | $1.4M | $-256K | $-6.2M |
| Jun 2029 | $1.2M | $1.9M | $-634K | $-5.9M |
| May 2029 | $1.2M | $2.3M | $-1.1M | $-5.3M |
| Apr 2029 | $1.2M | $1.7M | $-426K | $-4.3M |
| Mar 2029 | $1.2M | $1.6M | $-351K | $-3.9M |
| Feb 2029 | $1.3M | $1.7M | $-458K | $-3.6M |
| Jan 2029 | $1.3M | $1.7M | $-337K | $-3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $637K |
| Greenfield Foods | $581K |