| Droits TV | $189K |
| Bonus TV de Classement | $104K |
| Jour de match | $6K |
| Sponsoring | $505 |
| Merchandising | $19K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $147K |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $238K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Aug 2028 | $317K | $413K | $-96K | $-3.2M |
| Jul 2028 | $318K | $571K | $-252K | $-3.1M |
| Jun 2028 | $318K | $475K | $-157K | $-2.9M |
| May 2028 | $315K | $510K | $-195K | $-2.7M |
| Apr 2028 | $287K | $473K | $-186K | $-2.5M |
| Mar 2028 | $300K | $393K | $-93K | $-2.3M |
| Feb 2028 | $299K | $463K | $-164K | $-2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $6K |