| Droits TV | $443K |
| Bonus TV de Classement | $130K |
| Jour de match | $2K |
| Sponsoring | $4K |
| Merchandising | $171K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $871K |
| Salaires staff | $7K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $186K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $750K | $1.1M | $-337K | $-4.5M |
| Sep 2029 | $644K | $1.1M | $-447K | $-4.1M |
| Aug 2029 | $824K | $802K | $22K | $-3.7M |
| Jul 2029 | $811K | $973K | $-162K | $-3.7M |
| Jun 2029 | $1.1M | $822K | $281K | $-3.6M |
| May 2029 | $799K | $735K | $64K | $-3.8M |
| Apr 2029 | $797K | $723K | $75K | $-3.9M |
| Mar 2029 | $789K | $751K | $39K | $-4.0M |
| Feb 2029 | $790K | $796K | $-5K | $-4.0M |
| Jan 2029 | $744K | $854K | $-110K | $-4.0M |
| Dec 2028 | $746K | $993K | $-247K | $-3.9M |
| Nov 2028 | $728K | $806K | $-78K | $-3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $54K |