| Droits TV | $328K |
| Bonus TV de Classement | $84K |
| Jour de match | $21K |
| Sponsoring | $97K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $37K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $16K |
| Amortissement Transferts | $27K |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $414K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $2.0M | $1.6M | $418K | $-386K |
| May 2029 | $1.9M | $2.8M | $-845K | $-831K |
| Apr 2029 | $1.9M | $2.2M | $-291K | $-14K |
| Mar 2029 | $1.9M | $2.5M | $-572K | $250K |
| Feb 2029 | $2.7M | $2.3M | $393K | $795K |
| Jan 2029 | $2.0M | $2.0M | $8K | $1.2M |
| Dec 2028 | $1.9M | $1.9M | $-5K | $1.2M |
| Nov 2028 | $1.9M | $1.9M | $76K | $1.2M |
| Oct 2028 | $1.9M | $2.2M | $-308K | $1.1M |
| Sep 2028 | $1.8M | $1.9M | $-151K | $1.4M |
| Aug 2028 | $1.8M | $1.7M | $101K | $1.6M |
| Jul 2028 | $1.8M | $1.8M | $-14K | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $528K |
| Hometown Print | $636K |