| Droits TV | $3K |
| Bonus TV de Classement | $599 |
| Jour de match | $4K |
| Sponsoring | $5K |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Salaires joueurs | $321K |
| Salaires staff | $9K |
| Amortissement Transferts | $354 |
| Intérêts de la Dette | $184K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $44K | $602K | $-557K | $-12.5M |
| Aug 2029 | $25K | $495K | $-470K | $-11.9M |
| Jul 2029 | $19K | $450K | $-431K | $-11.5M |
| Jun 2029 | $5K | $489K | $-484K | $-11.0M |
| May 2029 | $5K | $433K | $-428K | $-10.5M |
| Apr 2029 | $5K | $426K | $-421K | $-10.1M |
| Mar 2029 | $7K | $780K | $-773K | $-9.7M |
| Feb 2029 | $13K | $502K | $-489K | $-8.9M |
| Jan 2029 | $31K | $527K | $-497K | $-8.4M |
| Dec 2028 | $23K | $462K | $-439K | $-7.9M |
| Nov 2028 | $23K | $480K | $-457K | $-7.5M |
| Oct 2028 | $28K | $449K | $-421K | $-7.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $60K |