| Droits TV | $503 |
| Bonus TV de Classement | $50 |
| Jour de match | $3K |
| Sponsoring | $780 |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $1K |
| Salaires joueurs | $242K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $161K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $5K | $484K | $-479K | $-11.0M |
| Dec 2028 | $3K | $490K | $-487K | $-10.5M |
| Nov 2028 | $6K | $457K | $-451K | $-10.0M |
| Oct 2028 | $10K | $488K | $-478K | $-9.5M |
| Sep 2028 | $11K | $467K | $-456K | $-9.1M |
| Aug 2028 | $6K | $420K | $-414K | $-8.6M |
| Jul 2028 | $16K | $545K | $-529K | $-8.2M |
| Jun 2028 | $5K | $366K | $-361K | $-7.7M |
| May 2028 | $5K | $470K | $-465K | $-7.3M |
| Apr 2028 | $5K | $427K | $-421K | $-6.8M |
| Mar 2028 | $7K | $342K | $-335K | $-6.4M |
| Feb 2028 | $16K | $466K | $-450K | $-6.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $9K |