| Droits TV | $1.1M |
| Bonus TV de Classement | $171K |
| Jour de match | $59K |
| Sponsoring | $17K |
| Merchandising | $209K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $46K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $422K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2029 | $1.5M | $2.4M | $-875K | $-11.0M |
| Jun 2029 | $1.7M | $2.6M | $-841K | $-10.1M |
| May 2029 | $1.6M | $3.2M | $-1.6M | $-9.2M |
| Apr 2029 | $1.8M | $2.2M | $-437K | $-7.6M |
| Mar 2029 | $1.6M | $1.5M | $66K | $-7.2M |
| Feb 2029 | $1.6M | $1.8M | $-248K | $-7.3M |
| Jan 2029 | $1.6M | $1.5M | $135K | $-7.0M |
| Dec 2028 | $1.8M | $1.6M | $246K | $-7.2M |
| Nov 2028 | $1.6M | $1.5M | $104K | $-7.4M |
| Oct 2028 | $1.7M | $2.0M | $-258K | $-7.5M |
| Sep 2028 | $2.4M | $2.7M | $-261K | $-7.2M |
| Aug 2028 | $1.7M | $2.2M | $-478K | $-7.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $105K |
| Hometown Print | $99K |