| Droits TV | $196K |
| Bonus TV de Classement | $112K |
| Jour de match | $10K |
| Sponsoring | $570 |
| Merchandising | $6K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $116K |
| Salaires staff | $13K |
| Amortissement Transferts | $16 |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $160K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $325K | $296K | $29K | $-1.3M |
| Jul 2029 | $314K | $362K | $-47K | $-1.4M |
| Jun 2029 | $322K | $323K | $-1K | $-1.3M |
| May 2029 | $322K | $384K | $-62K | $-1.3M |
| Apr 2029 | $299K | $324K | $-25K | $-1.2M |
| Mar 2029 | $283K | $282K | $662 | $-1.2M |
| Feb 2029 | $281K | $436K | $-155K | $-1.2M |
| Jan 2029 | $279K | $288K | $-8K | $-1.1M |
| Dec 2028 | $286K | $316K | $-30K | $-1.1M |
| Nov 2028 | $277K | $284K | $-8K | $-1.0M |
| Oct 2028 | $272K | $305K | $-33K | $-1.0M |
| Sep 2028 | $278K | $286K | $-8K | $-985K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $7K |