| Droits TV | $229K |
| Bonus TV de Classement | $66K |
| Jour de match | $106K |
| Sponsoring | $95K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $115K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $17K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $7K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $370K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $1.7M | $3.2M | $-1.4M | $-2.4M |
| Jan 2029 | $1.8M | $2.0M | $-210K | $-949K |
| Dec 2028 | $1.7M | $1.9M | $-214K | $-748K |
| Nov 2028 | $1.8M | $1.9M | $-130K | $-543K |
| Oct 2028 | $1.7M | $2.2M | $-475K | $-422K |
| Sep 2028 | $1.6M | $1.7M | $-135K | $43K |
| Aug 2028 | $2.2M | $2.3M | $-61K | $169K |
| Jul 2028 | $1.6M | $1.9M | $-236K | $589K |
| Jun 2028 | $1.9M | $1.5M | $359K | $824K |
| May 2028 | $1.8M | $1.8M | $-43K | $463K |
| Apr 2028 | $1.8M | $1.8M | $-1K | $505K |
| Mar 2028 | $1.8M | $1.7M | $132K | $505K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $591K |
| Hometown Print | $510K |