| Droits TV | $1.3M |
| Bonus TV de Classement | $173K |
| Jour de match | $0 |
| Sponsoring | $11K |
| Merchandising | $203K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $29K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $415K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $1.7M | $1.5M | $213K | $3.2M |
| Mar 2029 | $2.1M | $1.2M | $853K | $15.2M |
| Feb 2029 | $2.0M | $1.2M | $885K | $14.4M |
| Jan 2029 | $2.1M | $1.1M | $962K | $13.5M |
| Dec 2028 | $2.6M | $1.2M | $1.4M | $12.5M |
| Nov 2028 | $2.1M | $1.2M | $910K | $11.1M |
| Oct 2028 | $2.1M | $1.6M | $504K | $10.2M |
| Sep 2028 | $2.1M | $1.5M | $678K | $9.6M |
| Aug 2028 | $2.1M | $2.6M | $-477K | $9.0M |
| Jul 2028 | $2.1M | $1.7M | $420K | $9.5M |
| Jun 2028 | $2.2M | $1.4M | $789K | $9.0M |
| May 2028 | $2.3M | $1.8M | $452K | $8.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $133K |
| Hometown Print | $105K |