| Droits TV | $441K |
| Bonus TV de Classement | $131K |
| Jour de match | $17K |
| Sponsoring | $590 |
| Merchandising | $30K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $460K |
| Salaires staff | $6K |
| Amortissement Transferts | $853 |
| Intérêts de la Dette | $26K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $178K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $621K | $671K | $-51K | $-5.9M |
| Jul 2029 | $683K | $696K | $-13K | $-5.8M |
| Jun 2029 | $730K | $670K | $60K | $-5.8M |
| May 2029 | $736K | $845K | $-108K | $-5.9M |
| Apr 2029 | $698K | $653K | $45K | $-5.8M |
| Mar 2029 | $546K | $844K | $-298K | $-5.8M |
| Feb 2029 | $602K | $657K | $-55K | $-5.5M |
| Jan 2029 | $592K | $529K | $63K | $-5.5M |
| Dec 2028 | $640K | $556K | $84K | $-5.5M |
| Nov 2028 | $611K | $518K | $93K | $-5.6M |
| Oct 2028 | $671K | $672K | $-413 | $-5.7M |
| Sep 2028 | $687K | $770K | $-84K | $-5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $7K |