| Droits TV | $148K |
| Bonus TV de Classement | $24K |
| Jour de match | $3K |
| Sponsoring | $1K |
| Merchandising | $40K |
| Prime de Coupe | $50K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $275K |
| Salaires joueurs | $639K |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $42K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $188K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $266K | $875K | $-608K | $-9.4M |
| Apr 2029 | $290K | $777K | $-487K | $-9.1M |
| Mar 2029 | $593K | $552K | $41K | $-8.8M |
| Feb 2029 | $221K | $662K | $-442K | $-9.2M |
| Jan 2029 | $219K | $730K | $-511K | $-9.1M |
| Dec 2028 | $246K | $583K | $-337K | $-8.9M |
| Nov 2028 | $226K | $620K | $-394K | $-8.9M |
| Oct 2028 | $231K | $707K | $-476K | $-8.8M |
| Sep 2028 | $238K | $790K | $-552K | $-8.7M |
| Aug 2028 | $263K | $801K | $-538K | $-8.4M |
| Jul 2028 | $255K | $819K | $-565K | $-8.1M |
| Jun 2028 | $374K | $895K | $-521K | $-7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $17K |