| Droits TV | $171K |
| Bonus TV de Classement | $37K |
| Jour de match | $0 |
| Sponsoring | $536 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $108K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $154K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $213K | $282K | $-69K | $-2.0M |
| Aug 2029 | $212K | $273K | $-61K | $-1.9M |
| Jul 2029 | $250K | $368K | $-118K | $-1.9M |
| Jun 2029 | $226K | $307K | $-81K | $-1.8M |
| May 2029 | $186K | $317K | $-130K | $-1.7M |
| Apr 2029 | $229K | $306K | $-77K | $-1.5M |
| Mar 2029 | $257K | $284K | $-27K | $-1.5M |
| Feb 2029 | $254K | $287K | $-32K | $-1.4M |
| Jan 2029 | $254K | $282K | $-28K | $-1.4M |
| Dec 2028 | $262K | $281K | $-20K | $-1.4M |
| Nov 2028 | $255K | $279K | $-24K | $-1.4M |
| Oct 2028 | $259K | $301K | $-42K | $-1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $6K |