| Droits TV | $1.6M |
| Bonus TV de Classement | $76K |
| Jour de match | $0 |
| Sponsoring | $25K |
| Merchandising | $331K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $8K |
| Amortissement Transferts | $68K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $439K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2029 | $2.1M | $2.0M | $78K | $8.3M |
| Jun 2029 | $2.6M | $2.0M | $574K | $8.2M |
| May 2029 | $2.1M | $3.4M | $-1.4M | $7.5M |
| Apr 2029 | $2.1M | $2.0M | $78K | $8.8M |
| Mar 2029 | $2.1M | $2.2M | $-107K | $8.7M |
| Feb 2029 | $2.2M | $2.4M | $-246K | $8.7M |
| Jan 2029 | $2.2M | $2.2M | $-33K | $8.9M |
| Dec 2028 | $2.2M | $2.2M | $-52K | $8.9M |
| Nov 2028 | $2.2M | $2.2M | $-75K | $8.8M |
| Oct 2028 | $2.9M | $3.1M | $-158K | $8.9M |
| Sep 2028 | $2.1M | $2.4M | $-342K | $8.9M |
| Aug 2028 | $2.1M | $2.3M | $-240K | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $141K |
| Local Dairy Co. | $154K |