| Droits TV | $203K |
| Bonus TV de Classement | $84K |
| Jour de match | $19K |
| Sponsoring | $505 |
| Merchandising | $18K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $176K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $23K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $236K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $324K | $441K | $-117K | $-5.0M |
| Jul 2029 | $314K | $522K | $-208K | $-4.8M |
| Jun 2029 | $303K | $618K | $-315K | $-4.6M |
| May 2029 | $304K | $563K | $-259K | $-4.3M |
| Apr 2029 | $308K | $535K | $-226K | $-4.1M |
| Mar 2029 | $316K | $414K | $-98K | $-3.8M |
| Feb 2029 | $314K | $432K | $-118K | $-3.7M |
| Jan 2029 | $319K | $412K | $-93K | $-3.6M |
| Dec 2028 | $428K | $421K | $7K | $-3.5M |
| Nov 2028 | $300K | $391K | $-91K | $-3.5M |
| Oct 2028 | $301K | $472K | $-170K | $-3.4M |
| Sep 2028 | $356K | $403K | $-47K | $-3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $6K |